<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>£17,604</td><td>£17,868</td><td>£18,136</td><td>£18,589</td><td>£19,054</td><td>£91,252</td></tr><tr><td>Total Expenses</td><td>£11,109</td><td>£11,147</td><td>£11,184</td><td>£11,240</td><td>£11,297</td><td>£55,978</td></tr><tr><td>Profit Before Tax</td><td>£6,495</td><td>£6,721</td><td>£6,952</td><td>£7,349</td><td>£7,757</td><td>£35,274</td></tr><tr><td>Profit After Tax      </td><td>£5,261</td><td>£5,444</td><td>£5,631</td><td>£5,953</td><td>£6,283</td><td>£28,572</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£11,275</td><td>£16,123</td><td>£18,556</td><td>£13,113</td><td>£65,943</td></tr><tr><td>Net Return</td><td>£12,136</td><td>£16,719</td><td>£21,754</td><td>£24,509</td><td>£19,396</td><td>£94,515</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>