<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>£17,244</td><td>£17,503</td><td>£17,765</td><td>£18,209</td><td>£18,665</td><td>£89,386</td></tr><tr><td>Total Expenses</td><td>£11,073</td><td>£11,111</td><td>£11,147</td><td>£11,202</td><td>£11,258</td><td>£55,792</td></tr><tr><td>Profit Before Tax</td><td>£6,171</td><td>£6,392</td><td>£6,618</td><td>£7,007</td><td>£7,406</td><td>£33,594</td></tr><tr><td>Profit After Tax      </td><td>£4,999</td><td>£5,177</td><td>£5,360</td><td>£5,676</td><td>£5,999</td><td>£27,211</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£12,684</td><td>£16,201</td><td>£18,646</td><td>£13,176</td><td>£67,582</td></tr><tr><td>Net Return</td><td>£11,874</td><td>£17,862</td><td>£21,561</td><td>£24,321</td><td>£19,175</td><td>£94,793</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>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>