<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>£16,200</td><td>£16,443</td><td>£16,690</td><td>£17,107</td><td>£17,535</td><td>£83,974</td></tr><tr><td>Total Expenses</td><td>£10,807</td><td>£10,844</td><td>£10,879</td><td>£10,931</td><td>£10,985</td><td>£54,446</td></tr><tr><td>Profit Before Tax</td><td>£5,393</td><td>£5,599</td><td>£5,811</td><td>£6,176</td><td>£6,550</td><td>£29,528</td></tr><tr><td>Profit After Tax      </td><td>£4,368</td><td>£4,535</td><td>£4,707</td><td>£5,002</td><td>£5,305</td><td>£23,918</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£11,070</td><td>£15,830</td><td>£18,219</td><td>£12,875</td><td>£64,744</td></tr><tr><td>Net Return</td><td>£11,118</td><td>£15,605</td><td>£20,537</td><td>£23,221</td><td>£18,180</td><td>£88,662</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>