<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>£11,869</td><td>£11,946</td><td>£12,015</td><td>£12,104</td><td>£12,195</td><td>£60,129</td></tr><tr><td>Profit Before Tax</td><td>£6,383</td><td>£6,579</td><td>£6,789</td><td>£7,170</td><td>£7,561</td><td>£34,482</td></tr><tr><td>Profit After Tax      </td><td>£5,170</td><td>£5,329</td><td>£5,499</td><td>£5,808</td><td>£6,124</td><td>£27,930</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£12,670</td><td>£19,492</td><td>£21,798</td><td>£23,085</td><td>£19,860</td><td>£96,906</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>