<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>£18,252</td><td>£18,526</td><td>£18,804</td><td>£19,274</td><td>£19,756</td><td>£94,611</td></tr><tr><td>Total Expenses</td><td>£11,867</td><td>£11,945</td><td>£12,014</td><td>£12,102</td><td>£12,193</td><td>£60,121</td></tr><tr><td>Profit Before Tax</td><td>£6,385</td><td>£6,581</td><td>£6,790</td><td>£7,171</td><td>£7,562</td><td>£34,490</td></tr><tr><td>Profit After Tax      </td><td>£5,172</td><td>£5,331</td><td>£5,500</td><td>£5,809</td><td>£6,126</td><td>£27,937</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£12,670</td><td>£19,490</td><td>£21,797</td><td>£23,083</td><td>£19,859</td><td>£96,899</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>