<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>£19,824</td><td>£20,121</td><td>£20,423</td><td>£20,934</td><td>£21,457</td><td>£102,759</td></tr><tr><td>Total Expenses</td><td>£12,939</td><td>£12,982</td><td>£13,022</td><td>£13,083</td><td>£13,146</td><td>£65,173</td></tr><tr><td>Profit Before Tax</td><td>£6,885</td><td>£7,140</td><td>£7,401</td><td>£7,850</td><td>£8,311</td><td>£37,587</td></tr><tr><td>Profit After Tax      </td><td>£5,577</td><td>£5,783</td><td>£5,995</td><td>£6,359</td><td>£6,732</td><td>£30,445</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£14,991</td><td>£19,146</td><td>£22,036</td><td>£15,572</td><td>£79,870</td></tr><tr><td>Net Return</td><td>£13,702</td><td>£20,774</td><td>£25,141</td><td>£28,394</td><td>£22,304</td><td>£110,315</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>