<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>£17,868</td><td>£18,136</td><td>£18,408</td><td>£18,868</td><td>£19,340</td><td>£92,620</td></tr><tr><td>Total Expenses</td><td>£11,457</td><td>£11,496</td><td>£11,533</td><td>£11,590</td><td>£11,648</td><td>£57,724</td></tr><tr><td>Profit Before Tax</td><td>£6,411</td><td>£6,640</td><td>£6,875</td><td>£7,278</td><td>£7,692</td><td>£34,897</td></tr><tr><td>Profit After Tax      </td><td>£5,193</td><td>£5,378</td><td>£5,568</td><td>£5,895</td><td>£6,231</td><td>£28,266</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£13,146</td><td>£16,790</td><td>£19,324</td><td>£13,655</td><td>£70,040</td></tr><tr><td>Net Return</td><td>£12,318</td><td>£18,524</td><td>£22,358</td><td>£25,219</td><td>£19,886</td><td>£98,306</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>25%</td><td>29%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>