<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>£20,148</td><td>£20,450</td><td>£20,757</td><td>£21,276</td><td>£21,808</td><td>£104,439</td></tr><tr><td>Total Expenses</td><td>£12,972</td><td>£13,014</td><td>£13,055</td><td>£13,118</td><td>£13,182</td><td>£65,341</td></tr><tr><td>Profit Before Tax</td><td>£7,176</td><td>£7,436</td><td>£7,702</td><td>£8,158</td><td>£8,626</td><td>£39,098</td></tr><tr><td>Profit After Tax      </td><td>£5,813</td><td>£6,023</td><td>£6,238</td><td>£6,608</td><td>£6,987</td><td>£31,670</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£13,260</td><td>£17,238</td><td>£18,100</td><td>£13,303</td><td>£68,401</td></tr><tr><td>Net Return</td><td>£12,313</td><td>£19,283</td><td>£23,476</td><td>£24,708</td><td>£20,291</td><td>£100,071</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>