<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>£19,440</td><td>£19,732</td><td>£20,028</td><td>£20,528</td><td>£21,041</td><td>£100,769</td></tr><tr><td>Total Expenses</td><td>£12,631</td><td>£12,710</td><td>£12,781</td><td>£12,873</td><td>£12,967</td><td>£63,962</td></tr><tr><td>Profit Before Tax</td><td>£6,809</td><td>£7,021</td><td>£7,247</td><td>£7,655</td><td>£8,075</td><td>£36,806</td></tr><tr><td>Profit After Tax      </td><td>£5,515</td><td>£5,687</td><td>£5,870</td><td>£6,201</td><td>£6,540</td><td>£29,813</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£11,016</td><td>£14,321</td><td>£15,037</td><td>£11,052</td><td>£56,826</td></tr><tr><td>Net Return</td><td>£10,915</td><td>£16,703</td><td>£20,191</td><td>£21,238</td><td>£17,592</td><td>£86,639</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>26%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>