<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>£15,756</td><td>£15,992</td><td>£16,232</td><td>£16,638</td><td>£17,054</td><td>£81,673</td></tr><tr><td>Total Expenses</td><td>£10,119</td><td>£10,155</td><td>£10,190</td><td>£10,241</td><td>£10,293</td><td>£50,998</td></tr><tr><td>Profit Before Tax</td><td>£5,637</td><td>£5,837</td><td>£6,043</td><td>£6,397</td><td>£6,761</td><td>£30,674</td></tr><tr><td>Profit After Tax      </td><td>£4,566</td><td>£4,728</td><td>£4,894</td><td>£5,182</td><td>£5,476</td><td>£24,846</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£10,250</td><td>£14,658</td><td>£16,869</td><td>£11,921</td><td>£59,948</td></tr><tr><td>Net Return</td><td>£10,816</td><td>£14,978</td><td>£19,552</td><td>£22,051</td><td>£17,397</td><td>£84,794</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>33%</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>