<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>£16,788</td><td>£17,040</td><td>£17,295</td><td>£17,728</td><td>£18,171</td><td>£87,022</td></tr><tr><td>Total Expenses</td><td>£11,077</td><td>£11,153</td><td>£11,219</td><td>£11,304</td><td>£11,391</td><td>£56,145</td></tr><tr><td>Profit Before Tax</td><td>£5,711</td><td>£5,887</td><td>£6,076</td><td>£6,424</td><td>£6,780</td><td>£30,877</td></tr><tr><td>Profit After Tax      </td><td>£4,626</td><td>£4,769</td><td>£4,922</td><td>£5,203</td><td>£5,492</td><td>£25,011</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£13,027</td><td>£14,993</td><td>£15,892</td><td>£12,634</td><td>£63,444</td></tr><tr><td>Net Return</td><td>£11,524</td><td>£17,795</td><td>£19,914</td><td>£21,095</td><td>£18,126</td><td>£88,455</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>