<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>£18,804</td><td>£19,086</td><td>£19,372</td><td>£19,857</td><td>£20,353</td><td>£97,472</td></tr><tr><td>Total Expenses</td><td>£12,033</td><td>£12,074</td><td>£12,112</td><td>£12,171</td><td>£12,232</td><td>£60,622</td></tr><tr><td>Profit Before Tax</td><td>£6,771</td><td>£7,012</td><td>£7,260</td><td>£7,685</td><td>£8,121</td><td>£36,850</td></tr><tr><td>Profit After Tax      </td><td>£5,485</td><td>£5,680</td><td>£5,880</td><td>£6,225</td><td>£6,578</td><td>£29,849</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£13,838</td><td>£17,674</td><td>£20,341</td><td>£14,374</td><td>£73,726</td></tr><tr><td>Net Return</td><td>£12,985</td><td>£19,518</td><td>£23,554</td><td>£26,566</td><td>£20,952</td><td>£103,574</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>21%</td><td>25%</td><td>28%</td><td>22%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>