<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>£17,016</td><td>£17,356</td><td>£17,703</td><td>£18,146</td><td>£18,600</td><td>£88,821</td></tr><tr><td>Total Expenses</td><td>£11,102</td><td>£11,186</td><td>£11,262</td><td>£11,348</td><td>£11,436</td><td>£56,333</td></tr><tr><td>Profit Before Tax</td><td>£5,914</td><td>£6,170</td><td>£6,442</td><td>£6,798</td><td>£7,164</td><td>£32,489</td></tr><tr><td>Profit After Tax      </td><td>£4,790</td><td>£4,998</td><td>£5,218</td><td>£5,507</td><td>£5,803</td><td>£26,316</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£11,845</td><td>£14,925</td><td>£15,820</td><td>£13,974</td><td>£63,464</td></tr><tr><td>Net Return</td><td>£11,690</td><td>£16,843</td><td>£20,143</td><td>£21,327</td><td>£19,777</td><td>£89,780</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>21%</td><td>26%</td><td>27%</td><td>25%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>