<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>£20,472</td><td>£20,779</td><td>£21,091</td><td>£21,618</td><td>£22,158</td><td>£106,118</td></tr><tr><td>Total Expenses</td><td>£13,004</td><td>£13,047</td><td>£13,089</td><td>£13,152</td><td>£13,217</td><td>£65,509</td></tr><tr><td>Profit Before Tax</td><td>£7,468</td><td>£7,732</td><td>£8,002</td><td>£8,466</td><td>£8,942</td><td>£40,610</td></tr><tr><td>Profit After Tax      </td><td>£6,049</td><td>£6,263</td><td>£6,482</td><td>£6,858</td><td>£7,243</td><td>£32,894</td></tr><tr><td>Change In Property Value</td><td>£11,375</td><td>£18,501</td><td>£21,293</td><td>£22,570</td><td>£19,937</td><td>£93,675</td></tr><tr><td>Net Return</td><td>£17,424</td><td>£24,763</td><td>£27,774</td><td>£29,428</td><td>£27,180</td><td>£126,569</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>27%</td><td>29%</td><td>27%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>