<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>£18,300</td><td>£18,574</td><td>£18,853</td><td>£19,324</td><td>£19,808</td><td>£94,860</td></tr><tr><td>Total Expenses</td><td>£11,981</td><td>£12,021</td><td>£12,059</td><td>£12,117</td><td>£12,176</td><td>£60,353</td></tr><tr><td>Profit Before Tax</td><td>£6,319</td><td>£6,554</td><td>£6,794</td><td>£7,208</td><td>£7,632</td><td>£34,507</td></tr><tr><td>Profit After Tax      </td><td>£5,118</td><td>£5,308</td><td>£5,503</td><td>£5,838</td><td>£6,182</td><td>£27,951</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£12,298</td><td>£17,586</td><td>£20,240</td><td>£14,303</td><td>£71,926</td></tr><tr><td>Net Return</td><td>£12,617</td><td>£17,606</td><td>£23,089</td><td>£26,078</td><td>£20,485</td><td>£99,876</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>