<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>£15,504</td><td>£15,737</td><td>£15,973</td><td>£16,372</td><td>£16,781</td><td>£80,366</td></tr><tr><td>Total Expenses</td><td>£10,094</td><td>£10,130</td><td>£10,164</td><td>£10,214</td><td>£10,266</td><td>£50,868</td></tr><tr><td>Profit Before Tax</td><td>£5,410</td><td>£5,607</td><td>£5,809</td><td>£6,158</td><td>£6,515</td><td>£29,499</td></tr><tr><td>Profit After Tax      </td><td>£4,382</td><td>£4,541</td><td>£4,705</td><td>£4,988</td><td>£5,278</td><td>£23,894</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£11,882</td><td>£18,704</td><td>£21,005</td><td>£22,266</td><td>£19,013</td><td>£92,870</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>