<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>£17,604</td><td>£17,956</td><td>£18,315</td><td>£18,773</td><td>£19,242</td><td>£91,891</td></tr><tr><td>Total Expenses</td><td>£11,109</td><td>£11,156</td><td>£11,202</td><td>£11,259</td><td>£11,316</td><td>£56,042</td></tr><tr><td>Profit Before Tax</td><td>£6,495</td><td>£6,800</td><td>£7,113</td><td>£7,514</td><td>£7,926</td><td>£35,849</td></tr><tr><td>Profit After Tax      </td><td>£5,261</td><td>£5,508</td><td>£5,761</td><td>£6,087</td><td>£6,420</td><td>£29,037</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£14,163</td><td>£17,845</td><td>£18,915</td><td>£16,709</td><td>£75,881</td></tr><tr><td>Net Return</td><td>£13,511</td><td>£19,670</td><td>£23,606</td><td>£25,002</td><td>£23,129</td><td>£104,919</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>