<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>£10,969</td><td>£11,008</td><td>£11,046</td><td>£11,102</td><td>£11,160</td><td>£55,286</td></tr><tr><td>Profit Before Tax</td><td>£6,851</td><td>£7,079</td><td>£7,313</td><td>£7,715</td><td>£8,128</td><td>£37,086</td></tr><tr><td>Profit After Tax      </td><td>£5,549</td><td>£5,734</td><td>£5,923</td><td>£6,249</td><td>£6,584</td><td>£30,039</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>£10,949</td><td>£16,750</td><td>£20,244</td><td>£21,286</td><td>£17,636</td><td>£86,865</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>