<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>£17,280</td><td>£17,539</td><td>£17,802</td><td>£18,247</td><td>£18,704</td><td>£89,572</td></tr><tr><td>Total Expenses</td><td>£10,915</td><td>£10,954</td><td>£10,990</td><td>£11,045</td><td>£11,101</td><td>£55,006</td></tr><tr><td>Profit Before Tax</td><td>£6,365</td><td>£6,586</td><td>£6,812</td><td>£7,202</td><td>£7,602</td><td>£34,567</td></tr><tr><td>Profit After Tax      </td><td>£5,155</td><td>£5,334</td><td>£5,518</td><td>£5,834</td><td>£6,158</td><td>£27,999</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£11,070</td><td>£15,830</td><td>£18,219</td><td>£12,875</td><td>£64,744</td></tr><tr><td>Net Return</td><td>£11,905</td><td>£16,404</td><td>£21,348</td><td>£24,053</td><td>£19,032</td><td>£92,743</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>20%</td><td>26%</td><td>29%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>