<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>£19,752</td><td>£20,048</td><td>£20,349</td><td>£20,858</td><td>£21,379</td><td>£102,386</td></tr><tr><td>Total Expenses</td><td>£12,610</td><td>£12,652</td><td>£12,693</td><td>£12,754</td><td>£12,817</td><td>£63,527</td></tr><tr><td>Profit Before Tax</td><td>£7,142</td><td>£7,396</td><td>£7,656</td><td>£8,104</td><td>£8,562</td><td>£38,860</td></tr><tr><td>Profit After Tax      </td><td>£5,785</td><td>£5,991</td><td>£6,202</td><td>£6,564</td><td>£6,935</td><td>£31,476</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£14,529</td><td>£18,557</td><td>£21,358</td><td>£15,093</td><td>£77,412</td></tr><tr><td>Net Return</td><td>£13,660</td><td>£20,520</td><td>£24,759</td><td>£27,922</td><td>£22,028</td><td>£108,888</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>110%</td></tr></tbody></table></div></div></template></turbo-stream>