<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>£15,552</td><td>£15,785</td><td>£16,022</td><td>£16,423</td><td>£16,833</td><td>£80,615</td></tr><tr><td>Total Expenses</td><td>£10,260</td><td>£10,296</td><td>£10,330</td><td>£10,380</td><td>£10,432</td><td>£51,697</td></tr><tr><td>Profit Before Tax</td><td>£5,292</td><td>£5,490</td><td>£5,692</td><td>£6,043</td><td>£6,401</td><td>£28,918</td></tr><tr><td>Profit After Tax      </td><td>£4,287</td><td>£4,447</td><td>£4,611</td><td>£4,894</td><td>£5,185</td><td>£23,424</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£10,455</td><td>£14,951</td><td>£17,207</td><td>£12,159</td><td>£61,147</td></tr><tr><td>Net Return</td><td>£10,662</td><td>£14,902</td><td>£19,562</td><td>£22,101</td><td>£17,345</td><td>£84,571</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</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>