<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>£17,496</td><td>£17,758</td><td>£18,025</td><td>£18,475</td><td>£18,937</td><td>£90,692</td></tr><tr><td>Total Expenses</td><td>£10,293</td><td>£10,332</td><td>£10,369</td><td>£10,425</td><td>£10,481</td><td>£51,900</td></tr><tr><td>Profit Before Tax</td><td>£7,203</td><td>£7,426</td><td>£7,656</td><td>£8,051</td><td>£8,456</td><td>£38,792</td></tr><tr><td>Profit After Tax      </td><td>£5,834</td><td>£6,015</td><td>£6,201</td><td>£6,521</td><td>£6,849</td><td>£31,421</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>£13,334</td><td>£20,178</td><td>£22,501</td><td>£23,799</td><td>£20,585</td><td>£100,397</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>27%</td><td>30%</td><td>31%</td><td>27%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>