<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>£18,600</td><td>£18,972</td><td>£19,351</td><td>£19,835</td><td>£20,331</td><td>£97,090</td></tr><tr><td>Total Expenses</td><td>£12,013</td><td>£12,062</td><td>£12,110</td><td>£12,169</td><td>£12,229</td><td>£60,584</td></tr><tr><td>Profit Before Tax</td><td>£6,588</td><td>£6,910</td><td>£7,241</td><td>£7,666</td><td>£8,102</td><td>£36,506</td></tr><tr><td>Profit After Tax      </td><td>£5,336</td><td>£5,597</td><td>£5,865</td><td>£6,209</td><td>£6,562</td><td>£29,570</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£15,450</td><td>£19,467</td><td>£20,635</td><td>£18,228</td><td>£82,780</td></tr><tr><td>Net Return</td><td>£14,336</td><td>£21,047</td><td>£25,332</td><td>£26,844</td><td>£24,790</td><td>£112,349</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>15%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>