<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>£18,576</td><td>£18,855</td><td>£19,137</td><td>£19,616</td><td>£20,106</td><td>£96,290</td></tr><tr><td>Total Expenses</td><td>£11,889</td><td>£11,930</td><td>£11,968</td><td>£12,027</td><td>£12,086</td><td>£59,901</td></tr><tr><td>Profit Before Tax</td><td>£6,687</td><td>£6,925</td><td>£7,169</td><td>£7,589</td><td>£8,020</td><td>£36,390</td></tr><tr><td>Profit After Tax      </td><td>£5,416</td><td>£5,609</td><td>£5,807</td><td>£6,147</td><td>£6,496</td><td>£29,476</td></tr><tr><td>Change In Property Value</td><td>£7,406</td><td>£13,665</td><td>£17,453</td><td>£20,086</td><td>£14,194</td><td>£72,804</td></tr><tr><td>Net Return</td><td>£12,822</td><td>£19,274</td><td>£23,260</td><td>£26,234</td><td>£20,691</td><td>£102,280</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>