<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>£20,064</td><td>£20,365</td><td>£20,670</td><td>£21,187</td><td>£21,717</td><td>£104,003</td></tr><tr><td>Total Expenses</td><td>£12,802</td><td>£12,845</td><td>£12,886</td><td>£12,948</td><td>£13,012</td><td>£64,493</td></tr><tr><td>Profit Before Tax</td><td>£7,262</td><td>£7,520</td><td>£7,785</td><td>£8,239</td><td>£8,705</td><td>£39,511</td></tr><tr><td>Profit After Tax      </td><td>£5,882</td><td>£6,091</td><td>£6,306</td><td>£6,674</td><td>£7,051</td><td>£32,004</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£14,760</td><td>£18,852</td><td>£21,697</td><td>£15,332</td><td>£78,641</td></tr><tr><td>Net Return</td><td>£13,882</td><td>£20,851</td><td>£25,157</td><td>£28,371</td><td>£22,384</td><td>£110,645</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>