<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>£19,320</td><td>£19,610</td><td>£19,904</td><td>£20,402</td><td>£20,912</td><td>£100,147</td></tr><tr><td>Total Expenses</td><td>£12,941</td><td>£13,020</td><td>£13,090</td><td>£13,182</td><td>£13,276</td><td>£65,509</td></tr><tr><td>Profit Before Tax</td><td>£6,379</td><td>£6,590</td><td>£6,814</td><td>£7,220</td><td>£7,636</td><td>£34,638</td></tr><tr><td>Profit After Tax      </td><td>£5,167</td><td>£5,338</td><td>£5,519</td><td>£5,848</td><td>£6,185</td><td>£28,057</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£11,424</td><td>£14,851</td><td>£15,594</td><td>£11,461</td><td>£58,930</td></tr><tr><td>Net Return</td><td>£10,767</td><td>£16,762</td><td>£20,370</td><td>£21,442</td><td>£17,647</td><td>£86,987</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>