<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>£17,052</td><td>£17,308</td><td>£17,567</td><td>£18,007</td><td>£18,457</td><td>£88,391</td></tr><tr><td>Total Expenses</td><td>£11,053</td><td>£11,091</td><td>£11,128</td><td>£11,182</td><td>£11,238</td><td>£55,692</td></tr><tr><td>Profit Before Tax</td><td>£5,999</td><td>£6,216</td><td>£6,440</td><td>£6,825</td><td>£7,219</td><td>£32,698</td></tr><tr><td>Profit After Tax      </td><td>£4,859</td><td>£5,035</td><td>£5,216</td><td>£5,528</td><td>£5,847</td><td>£26,486</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>£11,734</td><td>£16,310</td><td>£21,339</td><td>£24,084</td><td>£18,961</td><td>£92,429</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>