<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>£17,556</td><td>£17,819</td><td>£18,087</td><td>£18,539</td><td>£19,002</td><td>£91,003</td></tr><tr><td>Total Expenses</td><td>£11,265</td><td>£11,303</td><td>£11,340</td><td>£11,396</td><td>£11,453</td><td>£56,758</td></tr><tr><td>Profit Before Tax</td><td>£6,291</td><td>£6,516</td><td>£6,746</td><td>£7,143</td><td>£7,549</td><td>£34,245</td></tr><tr><td>Profit After Tax      </td><td>£5,096</td><td>£5,278</td><td>£5,464</td><td>£5,786</td><td>£6,115</td><td>£27,739</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£12,915</td><td>£16,495</td><td>£18,985</td><td>£13,416</td><td>£68,811</td></tr><tr><td>Net Return</td><td>£12,096</td><td>£18,193</td><td>£21,960</td><td>£24,770</td><td>£19,531</td><td>£96,550</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>112%</td></tr></tbody></table></div></div></template></turbo-stream>