<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>£15,480</td><td>£15,790</td><td>£16,105</td><td>£16,508</td><td>£16,921</td><td>£80,804</td></tr><tr><td>Total Expenses</td><td>£10,466</td><td>£10,547</td><td>£10,619</td><td>£10,701</td><td>£10,785</td><td>£53,118</td></tr><tr><td>Profit Before Tax</td><td>£5,014</td><td>£5,243</td><td>£5,486</td><td>£5,807</td><td>£6,136</td><td>£27,686</td></tr><tr><td>Profit After Tax      </td><td>£4,062</td><td>£4,247</td><td>£4,444</td><td>£4,703</td><td>£4,970</td><td>£22,426</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£11,073</td><td>£13,951</td><td>£14,788</td><td>£13,063</td><td>£59,325</td></tr><tr><td>Net Return</td><td>£10,512</td><td>£15,319</td><td>£18,395</td><td>£19,492</td><td>£18,033</td><td>£81,751</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>27%</td><td>25%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>