<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>£19,176</td><td>£19,464</td><td>£19,756</td><td>£20,249</td><td>£20,756</td><td>£99,400</td></tr><tr><td>Total Expenses</td><td>£11,909</td><td>£11,950</td><td>£11,990</td><td>£12,050</td><td>£12,111</td><td>£60,010</td></tr><tr><td>Profit Before Tax</td><td>£7,267</td><td>£7,513</td><td>£7,766</td><td>£8,200</td><td>£8,645</td><td>£39,390</td></tr><tr><td>Profit After Tax      </td><td>£5,886</td><td>£6,086</td><td>£6,290</td><td>£6,642</td><td>£7,002</td><td>£31,906</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£12,036</td><td>£15,647</td><td>£16,429</td><td>£12,075</td><td>£62,087</td></tr><tr><td>Net Return</td><td>£11,786</td><td>£18,122</td><td>£21,937</td><td>£23,071</td><td>£19,078</td><td>£93,993</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>