<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>£15,372</td><td>£15,603</td><td>£15,837</td><td>£16,233</td><td>£16,638</td><td>£79,682</td></tr><tr><td>Total Expenses</td><td>£10,145</td><td>£10,181</td><td>£10,215</td><td>£10,265</td><td>£10,316</td><td>£51,121</td></tr><tr><td>Profit Before Tax</td><td>£5,227</td><td>£5,422</td><td>£5,622</td><td>£5,968</td><td>£6,323</td><td>£28,561</td></tr><tr><td>Profit After Tax      </td><td>£4,234</td><td>£4,392</td><td>£4,554</td><td>£4,834</td><td>£5,121</td><td>£23,134</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£10,332</td><td>£14,775</td><td>£17,004</td><td>£12,016</td><td>£60,428</td></tr><tr><td>Net Return</td><td>£10,534</td><td>£14,724</td><td>£19,329</td><td>£21,838</td><td>£17,138</td><td>£83,562</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>109%</td></tr></tbody></table></div></div></template></turbo-stream>