<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>£20,460</td><td>£20,767</td><td>£21,078</td><td>£21,605</td><td>£22,145</td><td>£106,056</td></tr><tr><td>Total Expenses</td><td>£13,164</td><td>£13,207</td><td>£13,248</td><td>£13,311</td><td>£13,376</td><td>£66,307</td></tr><tr><td>Profit Before Tax</td><td>£7,296</td><td>£7,560</td><td>£7,830</td><td>£8,294</td><td>£8,769</td><td>£39,749</td></tr><tr><td>Profit After Tax      </td><td>£5,910</td><td>£6,124</td><td>£6,342</td><td>£6,718</td><td>£7,103</td><td>£32,197</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£13,464</td><td>£17,503</td><td>£18,378</td><td>£13,508</td><td>£69,454</td></tr><tr><td>Net Return</td><td>£12,510</td><td>£19,588</td><td>£23,846</td><td>£25,096</td><td>£20,611</td><td>£101,651</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>