<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>£15,672</td><td>£15,907</td><td>£16,146</td><td>£16,549</td><td>£16,963</td><td>£81,237</td></tr><tr><td>Total Expenses</td><td>£10,111</td><td>£10,147</td><td>£10,181</td><td>£10,232</td><td>£10,284</td><td>£50,955</td></tr><tr><td>Profit Before Tax</td><td>£5,561</td><td>£5,760</td><td>£5,965</td><td>£6,317</td><td>£6,679</td><td>£30,282</td></tr><tr><td>Profit After Tax      </td><td>£4,504</td><td>£4,666</td><td>£4,831</td><td>£5,117</td><td>£5,410</td><td>£24,529</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£11,531</td><td>£14,728</td><td>£16,951</td><td>£11,978</td><td>£61,438</td></tr><tr><td>Net Return</td><td>£10,754</td><td>£16,197</td><td>£19,559</td><td>£22,068</td><td>£17,388</td><td>£85,967</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>