<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>£15,996</td><td>£16,316</td><td>£16,642</td><td>£17,058</td><td>£17,485</td><td>£83,497</td></tr><tr><td>Total Expenses</td><td>£10,143</td><td>£10,188</td><td>£10,231</td><td>£10,283</td><td>£10,336</td><td>£51,181</td></tr><tr><td>Profit Before Tax</td><td>£5,853</td><td>£6,128</td><td>£6,412</td><td>£6,776</td><td>£7,149</td><td>£32,316</td></tr><tr><td>Profit After Tax      </td><td>£4,741</td><td>£4,964</td><td>£5,193</td><td>£5,488</td><td>£5,790</td><td>£26,176</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,875</td><td>£16,223</td><td>£17,196</td><td>£15,190</td><td>£68,983</td></tr><tr><td>Net Return</td><td>£12,241</td><td>£17,839</td><td>£21,416</td><td>£22,684</td><td>£20,980</td><td>£95,159</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>16%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>