<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>£16,464</td><td>£16,711</td><td>£16,962</td><td>£17,386</td><td>£17,820</td><td>£85,343</td></tr><tr><td>Total Expenses</td><td>£10,832</td><td>£10,869</td><td>£10,905</td><td>£10,957</td><td>£11,012</td><td>£54,575</td></tr><tr><td>Profit Before Tax</td><td>£5,632</td><td>£5,842</td><td>£6,057</td><td>£6,428</td><td>£6,809</td><td>£30,768</td></tr><tr><td>Profit After Tax      </td><td>£4,562</td><td>£4,732</td><td>£4,906</td><td>£5,207</td><td>£5,515</td><td>£24,922</td></tr><tr><td>Change In Property Value</td><td>£6,749</td><td>£11,068</td><td>£15,827</td><td>£18,216</td><td>£12,872</td><td>£64,732</td></tr><tr><td>Net Return</td><td>£11,311</td><td>£15,800</td><td>£20,733</td><td>£23,423</td><td>£18,387</td><td>£89,654</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>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>