<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>£17,196</td><td>£17,454</td><td>£17,716</td><td>£18,159</td><td>£18,613</td><td>£89,137</td></tr><tr><td>Total Expenses</td><td>£10,730</td><td>£10,768</td><td>£10,805</td><td>£10,859</td><td>£10,915</td><td>£54,077</td></tr><tr><td>Profit Before Tax</td><td>£6,466</td><td>£6,686</td><td>£6,911</td><td>£7,299</td><td>£7,697</td><td>£35,059</td></tr><tr><td>Profit After Tax      </td><td>£5,238</td><td>£5,415</td><td>£5,598</td><td>£5,912</td><td>£6,235</td><td>£28,398</td></tr><tr><td>Change In Property Value</td><td>£5,290</td><td>£10,792</td><td>£14,029</td><td>£14,731</td><td>£10,827</td><td>£55,668</td></tr><tr><td>Net Return</td><td>£10,528</td><td>£16,207</td><td>£19,627</td><td>£20,643</td><td>£17,062</td><td>£84,066</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>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>