<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>£16,116</td><td>£16,358</td><td>£16,603</td><td>£17,018</td><td>£17,444</td><td>£83,539</td></tr><tr><td>Total Expenses</td><td>£10,477</td><td>£10,514</td><td>£10,549</td><td>£10,601</td><td>£10,654</td><td>£52,794</td></tr><tr><td>Profit Before Tax</td><td>£5,639</td><td>£5,844</td><td>£6,055</td><td>£6,418</td><td>£6,790</td><td>£30,745</td></tr><tr><td>Profit After Tax      </td><td>£4,568</td><td>£4,734</td><td>£4,904</td><td>£5,198</td><td>£5,500</td><td>£24,903</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£10,660</td><td>£15,244</td><td>£17,544</td><td>£12,398</td><td>£62,346</td></tr><tr><td>Net Return</td><td>£11,068</td><td>£15,394</td><td>£20,148</td><td>£22,743</td><td>£17,898</td><td>£87,249</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>