<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>£16,956</td><td>£17,210</td><td>£17,468</td><td>£17,905</td><td>£18,353</td><td>£87,893</td></tr><tr><td>Total Expenses</td><td>£10,722</td><td>£10,760</td><td>£10,796</td><td>£10,850</td><td>£10,906</td><td>£54,033</td></tr><tr><td>Profit Before Tax</td><td>£6,234</td><td>£6,450</td><td>£6,673</td><td>£7,055</td><td>£7,447</td><td>£33,859</td></tr><tr><td>Profit After Tax      </td><td>£5,050</td><td>£5,225</td><td>£5,405</td><td>£5,715</td><td>£6,032</td><td>£27,426</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£10,812</td><td>£14,056</td><td>£14,758</td><td>£10,847</td><td>£55,773</td></tr><tr><td>Net Return</td><td>£10,350</td><td>£16,037</td><td>£19,460</td><td>£20,473</td><td>£16,880</td><td>£83,199</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>