<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>£18,288</td><td>£18,562</td><td>£18,841</td><td>£19,312</td><td>£19,795</td><td>£94,797</td></tr><tr><td>Total Expenses</td><td>£12,355</td><td>£12,433</td><td>£12,501</td><td>£12,590</td><td>£12,681</td><td>£62,561</td></tr><tr><td>Profit Before Tax</td><td>£5,933</td><td>£6,130</td><td>£6,339</td><td>£6,721</td><td>£7,113</td><td>£32,236</td></tr><tr><td>Profit After Tax      </td><td>£4,806</td><td>£4,965</td><td>£5,135</td><td>£5,444</td><td>£5,762</td><td>£26,112</td></tr><tr><td>Change In Property Value</td><td>£9,275</td><td>£15,085</td><td>£17,362</td><td>£18,403</td><td>£16,256</td><td>£76,381</td></tr><tr><td>Net Return</td><td>£14,081</td><td>£20,050</td><td>£22,496</td><td>£23,848</td><td>£22,018</td><td>£102,493</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>