<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>£16,248</td><td>£16,492</td><td>£16,739</td><td>£17,158</td><td>£17,587</td><td>£84,223</td></tr><tr><td>Total Expenses</td><td>£10,169</td><td>£10,205</td><td>£10,240</td><td>£10,293</td><td>£10,346</td><td>£51,253</td></tr><tr><td>Profit Before Tax</td><td>£6,079</td><td>£6,286</td><td>£6,499</td><td>£6,865</td><td>£7,240</td><td>£32,970</td></tr><tr><td>Profit After Tax      </td><td>£4,924</td><td>£5,092</td><td>£5,264</td><td>£5,561</td><td>£5,865</td><td>£26,705</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£11,531</td><td>£14,728</td><td>£16,951</td><td>£11,978</td><td>£61,438</td></tr><tr><td>Net Return</td><td>£11,174</td><td>£16,623</td><td>£19,992</td><td>£22,511</td><td>£17,843</td><td>£88,143</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>30%</td><td>23%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>