<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>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£10,365</td><td>£10,435</td><td>£10,519</td><td>£10,605</td><td>£10,700</td><td>£52,624</td></tr><tr><td>Profit Before Tax</td><td>£5,835</td><td>£6,008</td><td>£6,335</td><td>£6,670</td><td>£7,094</td><td>£31,943</td></tr><tr><td>Profit After Tax      </td><td>£4,727</td><td>£4,866</td><td>£5,131</td><td>£5,403</td><td>£5,746</td><td>£25,873</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,790</td></tr><tr><td>Net Return</td><td>£9,827</td><td>£10,119</td><td>£15,051</td><td>£16,819</td><td>£17,848</td><td>£69,664</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>29%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>