<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>£18,240</td><td>£18,514</td><td>£18,791</td><td>£19,261</td><td>£19,743</td><td>£94,549</td></tr><tr><td>Total Expenses</td><td>£11,494</td><td>£11,534</td><td>£11,572</td><td>£11,629</td><td>£11,688</td><td>£57,917</td></tr><tr><td>Profit Before Tax</td><td>£6,746</td><td>£6,980</td><td>£7,220</td><td>£7,632</td><td>£8,055</td><td>£36,632</td></tr><tr><td>Profit After Tax      </td><td>£5,464</td><td>£5,654</td><td>£5,848</td><td>£6,182</td><td>£6,524</td><td>£29,672</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£11,685</td><td>£16,710</td><td>£19,231</td><td>£13,590</td><td>£68,341</td></tr><tr><td>Net Return</td><td>£12,589</td><td>£17,339</td><td>£22,557</td><td>£25,413</td><td>£20,114</td><td>£98,013</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>111%</td></tr></tbody></table></div></div></template></turbo-stream>