<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>£17,592</td><td>£17,856</td><td>£18,124</td><td>£18,577</td><td>£19,041</td><td>£91,190</td></tr><tr><td>Total Expenses</td><td>£11,964</td><td>£12,040</td><td>£12,108</td><td>£12,195</td><td>£12,284</td><td>£60,591</td></tr><tr><td>Profit Before Tax</td><td>£5,628</td><td>£5,816</td><td>£6,016</td><td>£6,382</td><td>£6,757</td><td>£30,598</td></tr><tr><td>Profit After Tax      </td><td>£4,559</td><td>£4,711</td><td>£4,873</td><td>£5,169</td><td>£5,473</td><td>£24,785</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£10,455</td><td>£14,951</td><td>£17,207</td><td>£12,159</td><td>£61,147</td></tr><tr><td>Net Return</td><td>£10,934</td><td>£15,166</td><td>£19,823</td><td>£22,376</td><td>£17,633</td><td>£85,932</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>20%</td><td>25%</td><td>29%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>