<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>£15,252</td><td>£15,481</td><td>£15,713</td><td>£16,106</td><td>£16,508</td><td>£79,060</td></tr><tr><td>Total Expenses</td><td>£10,069</td><td>£10,104</td><td>£10,138</td><td>£10,188</td><td>£10,238</td><td>£50,737</td></tr><tr><td>Profit Before Tax</td><td>£5,183</td><td>£5,376</td><td>£5,575</td><td>£5,918</td><td>£6,270</td><td>£28,323</td></tr><tr><td>Profit After Tax      </td><td>£4,198</td><td>£4,355</td><td>£4,516</td><td>£4,794</td><td>£5,079</td><td>£22,942</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£10,250</td><td>£14,658</td><td>£16,869</td><td>£11,921</td><td>£59,948</td></tr><tr><td>Net Return</td><td>£10,448</td><td>£14,605</td><td>£19,173</td><td>£21,663</td><td>£17,000</td><td>£82,890</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>29%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>