<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>£19,440</td><td>£19,732</td><td>£20,028</td><td>£20,528</td><td>£21,041</td><td>£100,769</td></tr><tr><td>Total Expenses</td><td>£12,064</td><td>£12,106</td><td>£12,146</td><td>£12,206</td><td>£12,268</td><td>£60,791</td></tr><tr><td>Profit Before Tax</td><td>£7,376</td><td>£7,626</td><td>£7,882</td><td>£8,322</td><td>£8,773</td><td>£39,978</td></tr><tr><td>Profit After Tax      </td><td>£5,974</td><td>£6,177</td><td>£6,384</td><td>£6,741</td><td>£7,106</td><td>£32,382</td></tr><tr><td>Change In Property Value</td><td>£5,980</td><td>£12,199</td><td>£15,859</td><td>£16,652</td><td>£12,239</td><td>£62,929</td></tr><tr><td>Net Return</td><td>£11,954</td><td>£18,376</td><td>£22,243</td><td>£23,393</td><td>£19,345</td><td>£95,311</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>