<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>£16,104</td><td>£16,426</td><td>£16,755</td><td>£17,173</td><td>£17,603</td><td>£84,061</td></tr><tr><td>Total Expenses</td><td>£11,011</td><td>£11,093</td><td>£11,167</td><td>£11,250</td><td>£11,336</td><td>£55,857</td></tr><tr><td>Profit Before Tax</td><td>£5,093</td><td>£5,333</td><td>£5,588</td><td>£5,923</td><td>£6,267</td><td>£28,204</td></tr><tr><td>Profit After Tax      </td><td>£4,126</td><td>£4,320</td><td>£4,526</td><td>£4,798</td><td>£5,076</td><td>£22,845</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>£11,026</td><td>£16,165</td><td>£19,451</td><td>£20,618</td><td>£19,051</td><td>£86,310</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</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>