<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>£15,444</td><td>£15,676</td><td>£15,911</td><td>£16,309</td><td>£16,716</td><td>£80,055</td></tr><tr><td>Total Expenses</td><td>£10,056</td><td>£10,092</td><td>£10,125</td><td>£10,176</td><td>£10,227</td><td>£50,676</td></tr><tr><td>Profit Before Tax</td><td>£5,388</td><td>£5,584</td><td>£5,785</td><td>£6,133</td><td>£6,489</td><td>£29,380</td></tr><tr><td>Profit After Tax      </td><td>£4,364</td><td>£4,523</td><td>£4,686</td><td>£4,968</td><td>£5,256</td><td>£23,797</td></tr><tr><td>Change In Property Value</td><td>£6,225</td><td>£10,209</td><td>£14,599</td><td>£16,802</td><td>£11,873</td><td>£59,708</td></tr><tr><td>Net Return</td><td>£10,589</td><td>£14,732</td><td>£19,285</td><td>£21,770</td><td>£17,130</td><td>£83,506</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>29%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>