<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>£19,536</td><td>£19,829</td><td>£20,126</td><td>£20,630</td><td>£21,145</td><td>£101,267</td></tr><tr><td>Total Expenses</td><td>£13,928</td><td>£14,007</td><td>£14,078</td><td>£14,170</td><td>£14,264</td><td>£70,447</td></tr><tr><td>Profit Before Tax</td><td>£5,608</td><td>£5,822</td><td>£6,049</td><td>£6,460</td><td>£6,881</td><td>£30,819</td></tr><tr><td>Profit After Tax      </td><td>£4,543</td><td>£4,716</td><td>£4,899</td><td>£5,232</td><td>£5,574</td><td>£24,964</td></tr><tr><td>Change In Property Value</td><td>£6,200</td><td>£12,648</td><td>£16,442</td><td>£17,265</td><td>£12,689</td><td>£65,244</td></tr><tr><td>Net Return</td><td>£10,743</td><td>£17,364</td><td>£21,342</td><td>£22,497</td><td>£18,263</td><td>£90,208</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>