<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>£10,943</td><td>£10,982</td><td>£11,019</td><td>£11,074</td><td>£11,131</td><td>£55,149</td></tr><tr><td>Profit Before Tax</td><td>£6,613</td><td>£6,838</td><td>£7,068</td><td>£7,464</td><td>£7,871</td><td>£35,854</td></tr><tr><td>Profit After Tax      </td><td>£5,357</td><td>£5,539</td><td>£5,725</td><td>£6,046</td><td>£6,375</td><td>£29,042</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£11,016</td><td>£14,321</td><td>£15,037</td><td>£11,052</td><td>£56,826</td></tr><tr><td>Net Return</td><td>£10,757</td><td>£16,555</td><td>£20,046</td><td>£21,083</td><td>£17,428</td><td>£85,868</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>