<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>£17,496</td><td>£17,846</td><td>£18,203</td><td>£18,658</td><td>£19,124</td><td>£91,327</td></tr><tr><td>Total Expenses</td><td>£11,793</td><td>£11,878</td><td>£11,955</td><td>£12,042</td><td>£12,132</td><td>£59,801</td></tr><tr><td>Profit Before Tax</td><td>£5,703</td><td>£5,968</td><td>£6,248</td><td>£6,616</td><td>£6,993</td><td>£31,526</td></tr><tr><td>Profit After Tax      </td><td>£4,619</td><td>£4,834</td><td>£5,061</td><td>£5,359</td><td>£5,664</td><td>£25,536</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,875</td><td>£16,223</td><td>£17,196</td><td>£15,190</td><td>£68,983</td></tr><tr><td>Net Return</td><td>£12,119</td><td>£17,709</td><td>£21,283</td><td>£22,554</td><td>£20,854</td><td>£94,519</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>26%</td><td>24%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>