<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£12,133</td><td>£12,175</td><td>£12,215</td><td>£12,277</td><td>£12,339</td><td>£61,138</td></tr><tr><td>Profit Before Tax</td><td>£7,668</td><td>£7,922</td><td>£8,183</td><td>£8,632</td><td>£9,092</td><td>£41,497</td></tr><tr><td>Profit After Tax      </td><td>£6,211</td><td>£6,417</td><td>£6,629</td><td>£6,992</td><td>£7,364</td><td>£33,612</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£12,240</td><td>£15,912</td><td>£16,708</td><td>£12,280</td><td>£63,140</td></tr><tr><td>Net Return</td><td>£12,211</td><td>£18,657</td><td>£22,541</td><td>£23,699</td><td>£19,644</td><td>£96,752</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>