<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>£16,932</td><td>£17,186</td><td>£17,444</td><td>£17,880</td><td>£18,327</td><td>£87,768</td></tr><tr><td>Total Expenses</td><td>£10,880</td><td>£10,918</td><td>£10,954</td><td>£11,008</td><td>£11,064</td><td>£54,825</td></tr><tr><td>Profit Before Tax</td><td>£6,052</td><td>£6,268</td><td>£6,489</td><td>£6,871</td><td>£7,263</td><td>£32,943</td></tr><tr><td>Profit After Tax      </td><td>£4,902</td><td>£5,077</td><td>£5,256</td><td>£5,566</td><td>£5,883</td><td>£26,684</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£12,454</td><td>£15,906</td><td>£18,307</td><td>£12,937</td><td>£66,353</td></tr><tr><td>Net Return</td><td>£11,652</td><td>£17,531</td><td>£21,163</td><td>£23,872</td><td>£18,820</td><td>£93,037</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>