<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>£16,740</td><td>£16,991</td><td>£17,246</td><td>£17,677</td><td>£18,119</td><td>£86,773</td></tr><tr><td>Total Expenses</td><td>£10,459</td><td>£10,497</td><td>£10,532</td><td>£10,586</td><td>£10,641</td><td>£52,715</td></tr><tr><td>Profit Before Tax</td><td>£6,281</td><td>£6,494</td><td>£6,714</td><td>£7,091</td><td>£7,478</td><td>£34,058</td></tr><tr><td>Profit After Tax      </td><td>£5,088</td><td>£5,260</td><td>£5,438</td><td>£5,744</td><td>£6,057</td><td>£27,587</td></tr><tr><td>Change In Property Value</td><td>£5,150</td><td>£10,506</td><td>£13,658</td><td>£14,341</td><td>£10,540</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£10,238</td><td>£15,766</td><td>£19,096</td><td>£20,085</td><td>£16,598</td><td>£81,782</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>26%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>