<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>£16,740</td><td>£16,991</td><td>£17,246</td><td>£17,677</td><td>£18,119</td><td>£86,773</td></tr><tr><td>Total Expenses</td><td>£10,861</td><td>£10,899</td><td>£10,935</td><td>£10,988</td><td>£11,043</td><td>£54,726</td></tr><tr><td>Profit Before Tax</td><td>£5,879</td><td>£6,092</td><td>£6,311</td><td>£6,689</td><td>£7,076</td><td>£32,047</td></tr><tr><td>Profit After Tax      </td><td>£4,762</td><td>£4,935</td><td>£5,112</td><td>£5,418</td><td>£5,732</td><td>£25,958</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>£11,512</td><td>£16,005</td><td>£20,942</td><td>£23,637</td><td>£18,606</td><td>£90,702</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>