<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>£16,644</td><td>£16,894</td><td>£17,147</td><td>£17,576</td><td>£18,015</td><td>£86,276</td></tr><tr><td>Total Expenses</td><td>£11,000</td><td>£11,075</td><td>£11,142</td><td>£11,226</td><td>£11,313</td><td>£55,756</td></tr><tr><td>Profit Before Tax</td><td>£5,644</td><td>£5,818</td><td>£6,005</td><td>£6,349</td><td>£6,702</td><td>£30,519</td></tr><tr><td>Profit After Tax      </td><td>£4,571</td><td>£4,713</td><td>£4,864</td><td>£5,143</td><td>£5,429</td><td>£24,721</td></tr><tr><td>Change In Property Value</td><td>£6,840</td><td>£12,916</td><td>£14,865</td><td>£15,757</td><td>£12,527</td><td>£62,906</td></tr><tr><td>Net Return</td><td>£11,411</td><td>£17,629</td><td>£19,730</td><td>£20,900</td><td>£17,956</td><td>£87,626</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>