<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>£17,328</td><td>£17,588</td><td>£17,852</td><td>£18,298</td><td>£18,755</td><td>£89,821</td></tr><tr><td>Total Expenses</td><td>£11,081</td><td>£11,119</td><td>£11,156</td><td>£11,211</td><td>£11,268</td><td>£55,835</td></tr><tr><td>Profit Before Tax</td><td>£6,247</td><td>£6,469</td><td>£6,696</td><td>£7,087</td><td>£7,488</td><td>£33,986</td></tr><tr><td>Profit After Tax      </td><td>£5,060</td><td>£5,239</td><td>£5,424</td><td>£5,740</td><td>£6,065</td><td>£27,529</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>£11,935</td><td>£16,514</td><td>£21,547</td><td>£24,297</td><td>£19,178</td><td>£93,472</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>29%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>