<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>£15,840</td><td>£16,157</td><td>£16,480</td><td>£16,892</td><td>£17,314</td><td>£82,683</td></tr><tr><td>Total Expenses</td><td>£10,663</td><td>£10,744</td><td>£10,817</td><td>£10,901</td><td>£10,985</td><td>£54,110</td></tr><tr><td>Profit Before Tax</td><td>£5,178</td><td>£5,413</td><td>£5,662</td><td>£5,991</td><td>£6,329</td><td>£28,573</td></tr><tr><td>Profit After Tax      </td><td>£4,194</td><td>£4,384</td><td>£4,587</td><td>£4,853</td><td>£5,126</td><td>£23,144</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£11,330</td><td>£14,276</td><td>£15,132</td><td>£13,367</td><td>£60,705</td></tr><tr><td>Net Return</td><td>£10,794</td><td>£15,714</td><td>£18,862</td><td>£19,985</td><td>£18,493</td><td>£83,849</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>112%</td></tr></tbody></table></div></div></template></turbo-stream>