<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>£16,296</td><td>£16,540</td><td>£16,789</td><td>£17,208</td><td>£17,638</td><td>£84,472</td></tr><tr><td>Total Expenses</td><td>£10,495</td><td>£10,532</td><td>£10,567</td><td>£10,620</td><td>£10,673</td><td>£52,887</td></tr><tr><td>Profit Before Tax</td><td>£5,801</td><td>£6,008</td><td>£6,221</td><td>£6,589</td><td>£6,965</td><td>£31,585</td></tr><tr><td>Profit After Tax      </td><td>£4,699</td><td>£4,867</td><td>£5,039</td><td>£5,337</td><td>£5,642</td><td>£25,584</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£11,993</td><td>£15,317</td><td>£17,629</td><td>£12,458</td><td>£63,896</td></tr><tr><td>Net Return</td><td>£11,199</td><td>£16,859</td><td>£20,356</td><td>£22,965</td><td>£18,099</td><td>£89,479</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>14%</td><td>21%</td><td>26%</td><td>29%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>