<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>£17,688</td><td>£17,953</td><td>£18,223</td><td>£18,678</td><td>£19,145</td><td>£91,687</td></tr><tr><td>Total Expenses</td><td>£11,600</td><td>£11,639</td><td>£11,676</td><td>£11,732</td><td>£11,789</td><td>£58,435</td></tr><tr><td>Profit Before Tax</td><td>£6,088</td><td>£6,315</td><td>£6,547</td><td>£6,946</td><td>£7,356</td><td>£33,252</td></tr><tr><td>Profit After Tax      </td><td>£4,932</td><td>£5,115</td><td>£5,303</td><td>£5,627</td><td>£5,958</td><td>£26,934</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£11,890</td><td>£17,003</td><td>£19,569</td><td>£13,828</td><td>£69,540</td></tr><tr><td>Net Return</td><td>£12,182</td><td>£17,005</td><td>£22,306</td><td>£25,195</td><td>£19,787</td><td>£96,474</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>107%</td></tr></tbody></table></div></div></template></turbo-stream>