<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>£16,416</td><td>£16,662</td><td>£16,912</td><td>£17,335</td><td>£17,768</td><td>£85,094</td></tr><tr><td>Total Expenses</td><td>£10,879</td><td>£10,954</td><td>£11,020</td><td>£11,104</td><td>£11,190</td><td>£55,148</td></tr><tr><td>Profit Before Tax</td><td>£5,537</td><td>£5,708</td><td>£5,892</td><td>£6,231</td><td>£6,578</td><td>£29,946</td></tr><tr><td>Profit After Tax      </td><td>£4,485</td><td>£4,624</td><td>£4,773</td><td>£5,047</td><td>£5,328</td><td>£24,256</td></tr><tr><td>Change In Property Value</td><td>£6,749</td><td>£12,743</td><td>£14,667</td><td>£15,547</td><td>£12,359</td><td>£62,064</td></tr><tr><td>Net Return</td><td>£11,233</td><td>£17,367</td><td>£19,439</td><td>£20,594</td><td>£17,688</td><td>£86,321</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>35%</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>