<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>£15,324</td><td>£15,554</td><td>£15,787</td><td>£16,182</td><td>£16,586</td><td>£79,433</td></tr><tr><td>Total Expenses</td><td>£10,289</td><td>£10,362</td><td>£10,426</td><td>£10,508</td><td>£10,591</td><td>£52,176</td></tr><tr><td>Profit Before Tax</td><td>£5,035</td><td>£5,192</td><td>£5,361</td><td>£5,674</td><td>£5,996</td><td>£27,257</td></tr><tr><td>Profit After Tax      </td><td>£4,078</td><td>£4,205</td><td>£4,342</td><td>£4,596</td><td>£4,856</td><td>£22,078</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£11,897</td><td>£13,692</td><td>£14,513</td><td>£11,538</td><td>£57,940</td></tr><tr><td>Net Return</td><td>£10,378</td><td>£16,102</td><td>£18,034</td><td>£19,109</td><td>£16,394</td><td>£80,018</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>