<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>£18,180</td><td>£18,453</td><td>£18,729</td><td>£19,198</td><td>£19,678</td><td>£94,238</td></tr><tr><td>Total Expenses</td><td>£11,649</td><td>£11,689</td><td>£11,726</td><td>£11,784</td><td>£11,842</td><td>£58,690</td></tr><tr><td>Profit Before Tax</td><td>£6,531</td><td>£6,764</td><td>£7,003</td><td>£7,414</td><td>£7,835</td><td>£35,548</td></tr><tr><td>Profit After Tax      </td><td>£5,290</td><td>£5,479</td><td>£5,672</td><td>£6,005</td><td>£6,347</td><td>£28,794</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£13,376</td><td>£17,084</td><td>£19,663</td><td>£13,895</td><td>£71,268</td></tr><tr><td>Net Return</td><td>£12,540</td><td>£18,855</td><td>£22,757</td><td>£25,668</td><td>£20,242</td><td>£100,062</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>22%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>