<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>£18,204</td><td>£18,477</td><td>£18,754</td><td>£19,223</td><td>£19,704</td><td>£94,362</td></tr><tr><td>Total Expenses</td><td>£11,329</td><td>£11,369</td><td>£11,407</td><td>£11,465</td><td>£11,523</td><td>£57,094</td></tr><tr><td>Profit Before Tax</td><td>£6,875</td><td>£7,108</td><td>£7,347</td><td>£7,759</td><td>£8,180</td><td>£37,268</td></tr><tr><td>Profit After Tax      </td><td>£5,568</td><td>£5,757</td><td>£5,951</td><td>£6,284</td><td>£6,626</td><td>£30,187</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£11,424</td><td>£14,851</td><td>£15,594</td><td>£11,461</td><td>£58,930</td></tr><tr><td>Net Return</td><td>£11,168</td><td>£17,181</td><td>£20,802</td><td>£21,878</td><td>£18,088</td><td>£89,118</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>