<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>£18,852</td><td>£19,135</td><td>£19,422</td><td>£19,907</td><td>£20,405</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£11,716</td><td>£11,757</td><td>£11,796</td><td>£11,855</td><td>£11,915</td><td>£59,038</td></tr><tr><td>Profit Before Tax</td><td>£7,136</td><td>£7,378</td><td>£7,626</td><td>£8,053</td><td>£8,490</td><td>£38,683</td></tr><tr><td>Profit After Tax      </td><td>£5,780</td><td>£5,976</td><td>£6,177</td><td>£6,523</td><td>£6,877</td><td>£31,333</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£11,832</td><td>£15,382</td><td>£16,151</td><td>£11,871</td><td>£61,035</td></tr><tr><td>Net Return</td><td>£11,580</td><td>£17,808</td><td>£21,559</td><td>£22,673</td><td>£18,748</td><td>£92,368</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>