<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>£17,280</td><td>£17,626</td><td>£17,978</td><td>£18,428</td><td>£18,888</td><td>£90,200</td></tr><tr><td>Total Expenses</td><td>£10,915</td><td>£10,962</td><td>£11,008</td><td>£11,063</td><td>£11,120</td><td>£55,069</td></tr><tr><td>Profit Before Tax</td><td>£6,365</td><td>£6,663</td><td>£6,970</td><td>£7,364</td><td>£7,768</td><td>£35,131</td></tr><tr><td>Profit After Tax      </td><td>£5,155</td><td>£5,397</td><td>£5,646</td><td>£5,965</td><td>£6,292</td><td>£28,456</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£13,905</td><td>£17,520</td><td>£18,572</td><td>£16,405</td><td>£74,502</td></tr><tr><td>Net Return</td><td>£13,255</td><td>£19,302</td><td>£23,166</td><td>£24,537</td><td>£22,697</td><td>£102,958</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>120%</td></tr></tbody></table></div></div></template></turbo-stream>