<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>£15,864</td><td>£16,102</td><td>£16,343</td><td>£16,752</td><td>£17,171</td><td>£82,232</td></tr><tr><td>Total Expenses</td><td>£10,452</td><td>£10,488</td><td>£10,523</td><td>£10,574</td><td>£10,626</td><td>£52,663</td></tr><tr><td>Profit Before Tax</td><td>£5,412</td><td>£5,614</td><td>£5,821</td><td>£6,178</td><td>£6,544</td><td>£29,569</td></tr><tr><td>Profit After Tax      </td><td>£4,384</td><td>£4,547</td><td>£4,715</td><td>£5,004</td><td>£5,301</td><td>£23,951</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>£10,884</td><td>£15,207</td><td>£19,959</td><td>£22,549</td><td>£17,699</td><td>£86,297</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>