<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>£17,820</td><td>£18,087</td><td>£18,359</td><td>£18,818</td><td>£19,288</td><td>£92,372</td></tr><tr><td>Total Expenses</td><td>£10,968</td><td>£11,007</td><td>£11,044</td><td>£11,101</td><td>£11,158</td><td>£55,278</td></tr><tr><td>Profit Before Tax</td><td>£6,852</td><td>£7,080</td><td>£7,314</td><td>£7,717</td><td>£8,130</td><td>£37,094</td></tr><tr><td>Profit After Tax      </td><td>£5,550</td><td>£5,735</td><td>£5,925</td><td>£6,251</td><td>£6,585</td><td>£30,046</td></tr><tr><td>Change In Property Value</td><td>£5,399</td><td>£11,014</td><td>£14,318</td><td>£15,034</td><td>£11,050</td><td>£56,815</td></tr><tr><td>Net Return</td><td>£10,949</td><td>£16,749</td><td>£20,243</td><td>£21,285</td><td>£17,635</td><td>£86,861</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>21%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>