<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>£20,376</td><td>£20,682</td><td>£20,992</td><td>£21,517</td><td>£22,055</td><td>£105,621</td></tr><tr><td>Total Expenses</td><td>£12,994</td><td>£13,038</td><td>£13,079</td><td>£13,142</td><td>£13,206</td><td>£65,459</td></tr><tr><td>Profit Before Tax</td><td>£7,382</td><td>£7,644</td><td>£7,913</td><td>£8,375</td><td>£8,848</td><td>£40,162</td></tr><tr><td>Profit After Tax      </td><td>£5,979</td><td>£6,192</td><td>£6,410</td><td>£6,784</td><td>£7,167</td><td>£32,531</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£14,991</td><td>£19,146</td><td>£22,036</td><td>£15,572</td><td>£79,870</td></tr><tr><td>Net Return</td><td>£14,104</td><td>£21,182</td><td>£25,556</td><td>£28,819</td><td>£22,739</td><td>£112,401</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>