<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>£16,440</td><td>£16,687</td><td>£16,937</td><td>£17,360</td><td>£17,794</td><td>£85,218</td></tr><tr><td>Total Expenses</td><td>£10,960</td><td>£10,997</td><td>£11,032</td><td>£11,085</td><td>£11,139</td><td>£55,214</td></tr><tr><td>Profit Before Tax</td><td>£5,480</td><td>£5,689</td><td>£5,905</td><td>£6,275</td><td>£6,655</td><td>£30,004</td></tr><tr><td>Profit After Tax      </td><td>£4,439</td><td>£4,608</td><td>£4,783</td><td>£5,083</td><td>£5,391</td><td>£24,303</td></tr><tr><td>Change In Property Value</td><td>£6,850</td><td>£11,234</td><td>£16,065</td><td>£18,489</td><td>£13,066</td><td>£65,703</td></tr><tr><td>Net Return</td><td>£11,289</td><td>£15,842</td><td>£20,847</td><td>£23,572</td><td>£18,456</td><td>£90,006</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</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>