<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>£19,080</td><td>£19,366</td><td>£19,657</td><td>£20,148</td><td>£20,652</td><td>£98,903</td></tr><tr><td>Total Expenses</td><td>£12,434</td><td>£12,513</td><td>£12,583</td><td>£12,674</td><td>£12,767</td><td>£62,971</td></tr><tr><td>Profit Before Tax</td><td>£6,646</td><td>£6,853</td><td>£7,074</td><td>£7,474</td><td>£7,885</td><td>£35,931</td></tr><tr><td>Profit After Tax      </td><td>£5,383</td><td>£5,551</td><td>£5,730</td><td>£6,054</td><td>£6,387</td><td>£29,104</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£10,812</td><td>£14,056</td><td>£14,758</td><td>£10,847</td><td>£55,773</td></tr><tr><td>Net Return</td><td>£10,683</td><td>£16,363</td><td>£19,785</td><td>£20,812</td><td>£17,234</td><td>£84,878</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>