<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>£16,644</td><td>£16,894</td><td>£17,147</td><td>£17,576</td><td>£18,015</td><td>£86,276</td></tr><tr><td>Total Expenses</td><td>£10,530</td><td>£10,567</td><td>£10,603</td><td>£10,656</td><td>£10,711</td><td>£53,067</td></tr><tr><td>Profit Before Tax</td><td>£6,114</td><td>£6,326</td><td>£6,544</td><td>£6,919</td><td>£7,304</td><td>£33,208</td></tr><tr><td>Profit After Tax      </td><td>£4,952</td><td>£5,124</td><td>£5,301</td><td>£5,605</td><td>£5,916</td><td>£26,899</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£10,608</td><td>£13,790</td><td>£14,480</td><td>£10,643</td><td>£54,721</td></tr><tr><td>Net Return</td><td>£10,152</td><td>£15,732</td><td>£19,091</td><td>£20,085</td><td>£16,559</td><td>£81,620</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>