<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>£16,476</td><td>£16,723</td><td>£16,974</td><td>£17,398</td><td>£17,833</td><td>£85,405</td></tr><tr><td>Total Expenses</td><td>£10,835</td><td>£10,872</td><td>£10,907</td><td>£10,960</td><td>£11,014</td><td>£54,589</td></tr><tr><td>Profit Before Tax</td><td>£5,641</td><td>£5,851</td><td>£6,067</td><td>£6,438</td><td>£6,819</td><td>£30,816</td></tr><tr><td>Profit After Tax      </td><td>£4,569</td><td>£4,739</td><td>£4,914</td><td>£5,215</td><td>£5,523</td><td>£24,961</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£11,070</td><td>£15,830</td><td>£18,219</td><td>£12,875</td><td>£64,744</td></tr><tr><td>Net Return</td><td>£11,319</td><td>£15,809</td><td>£20,744</td><td>£23,434</td><td>£18,398</td><td>£89,705</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>108%</td></tr></tbody></table></div></div></template></turbo-stream>