<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,972</td><td>£19,257</td><td>£19,545</td><td>£20,034</td><td>£20,535</td><td>£98,343</td></tr><tr><td>Total Expenses</td><td>£12,261</td><td>£12,340</td><td>£12,409</td><td>£12,500</td><td>£12,593</td><td>£62,103</td></tr><tr><td>Profit Before Tax</td><td>£6,711</td><td>£6,917</td><td>£7,136</td><td>£7,534</td><td>£7,942</td><td>£36,240</td></tr><tr><td>Profit After Tax      </td><td>£5,436</td><td>£5,603</td><td>£5,780</td><td>£6,102</td><td>£6,433</td><td>£29,354</td></tr><tr><td>Change In Property Value</td><td>£7,799</td><td>£14,726</td><td>£16,948</td><td>£17,965</td><td>£14,282</td><td>£71,721</td></tr><tr><td>Net Return</td><td>£13,234</td><td>£20,329</td><td>£22,729</td><td>£24,068</td><td>£20,716</td><td>£101,075</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>