<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>£16,632</td><td>£16,881</td><td>£17,135</td><td>£17,563</td><td>£18,002</td><td>£86,213</td></tr><tr><td>Total Expenses</td><td>£11,771</td><td>£11,846</td><td>£11,913</td><td>£11,997</td><td>£12,084</td><td>£59,611</td></tr><tr><td>Profit Before Tax</td><td>£4,861</td><td>£5,035</td><td>£5,222</td><td>£5,566</td><td>£5,918</td><td>£26,602</td></tr><tr><td>Profit After Tax      </td><td>£3,937</td><td>£4,079</td><td>£4,230</td><td>£4,508</td><td>£4,794</td><td>£21,548</td></tr><tr><td>Change In Property Value</td><td>£7,560</td><td>£14,276</td><td>£16,430</td><td>£17,416</td><td>£13,846</td><td>£69,528</td></tr><tr><td>Net Return</td><td>£11,497</td><td>£18,354</td><td>£20,660</td><td>£21,924</td><td>£18,640</td><td>£91,075</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>