<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£10,226</td><td>£10,298</td><td>£10,383</td><td>£10,471</td><td>£10,567</td><td>£51,945</td></tr><tr><td>Profit Before Tax</td><td>£6,574</td><td>£6,754</td><td>£7,095</td><td>£7,445</td><td>£7,886</td><td>£35,753</td></tr><tr><td>Profit After Tax      </td><td>£5,325</td><td>£5,471</td><td>£5,747</td><td>£6,030</td><td>£6,387</td><td>£28,960</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£10,275</td><td>£10,570</td><td>£15,375</td><td>£17,111</td><td>£18,133</td><td>£71,462</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>30%</td><td>34%</td><td>36%</td><td>142%</td></tr></tbody></table></div></div></template></turbo-stream>