<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>£16,776</td><td>£17,028</td><td>£17,283</td><td>£17,715</td><td>£18,158</td><td>£86,960</td></tr><tr><td>Total Expenses</td><td>£11,026</td><td>£11,063</td><td>£11,099</td><td>£11,153</td><td>£11,208</td><td>£55,549</td></tr><tr><td>Profit Before Tax</td><td>£5,750</td><td>£5,964</td><td>£6,184</td><td>£6,562</td><td>£6,950</td><td>£31,411</td></tr><tr><td>Profit After Tax      </td><td>£4,658</td><td>£4,831</td><td>£5,009</td><td>£5,315</td><td>£5,630</td><td>£25,443</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£11,275</td><td>£16,123</td><td>£18,556</td><td>£13,113</td><td>£65,943</td></tr><tr><td>Net Return</td><td>£11,533</td><td>£16,106</td><td>£21,132</td><td>£23,872</td><td>£18,743</td><td>£91,386</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>