<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>£17,160</td><td>£17,417</td><td>£17,679</td><td>£18,121</td><td>£18,574</td><td>£88,950</td></tr><tr><td>Total Expenses</td><td>£11,277</td><td>£11,353</td><td>£11,420</td><td>£11,506</td><td>£11,594</td><td>£57,150</td></tr><tr><td>Profit Before Tax</td><td>£5,883</td><td>£6,065</td><td>£6,259</td><td>£6,615</td><td>£6,980</td><td>£31,800</td></tr><tr><td>Profit After Tax      </td><td>£4,765</td><td>£4,912</td><td>£5,070</td><td>£5,358</td><td>£5,654</td><td>£25,758</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£13,313</td><td>£15,322</td><td>£16,241</td><td>£12,912</td><td>£64,837</td></tr><tr><td>Net Return</td><td>£11,815</td><td>£18,225</td><td>£20,391</td><td>£21,599</td><td>£18,565</td><td>£90,596</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>17%</td><td>25%</td><td>29%</td><td>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>