<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>£16,800</td><td>£17,052</td><td>£17,308</td><td>£17,740</td><td>£18,184</td><td>£87,084</td></tr><tr><td>Total Expenses</td><td>£11,189</td><td>£11,227</td><td>£11,263</td><td>£11,316</td><td>£11,371</td><td>£56,366</td></tr><tr><td>Profit Before Tax</td><td>£5,611</td><td>£5,825</td><td>£6,045</td><td>£6,424</td><td>£6,813</td><td>£30,718</td></tr><tr><td>Profit After Tax      </td><td>£4,545</td><td>£4,718</td><td>£4,897</td><td>£5,204</td><td>£5,518</td><td>£24,882</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£15,939</td><td>£18,344</td><td>£19,445</td><td>£17,176</td><td>£80,705</td></tr><tr><td>Net Return</td><td>£14,345</td><td>£20,657</td><td>£23,241</td><td>£24,649</td><td>£22,695</td><td>£105,587</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>27%</td><td>28%</td><td>26%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>