<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>£20,352</td><td>£20,657</td><td>£20,967</td><td>£21,491</td><td>£22,029</td><td>£105,496</td></tr><tr><td>Total Expenses</td><td>£13,527</td><td>£13,607</td><td>£13,679</td><td>£13,774</td><td>£13,870</td><td>£68,457</td></tr><tr><td>Profit Before Tax</td><td>£6,825</td><td>£7,050</td><td>£7,288</td><td>£7,718</td><td>£8,159</td><td>£37,039</td></tr><tr><td>Profit After Tax      </td><td>£5,528</td><td>£5,710</td><td>£5,903</td><td>£6,251</td><td>£6,608</td><td>£30,002</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£12,036</td><td>£15,647</td><td>£16,429</td><td>£12,075</td><td>£62,087</td></tr><tr><td>Net Return</td><td>£11,428</td><td>£17,746</td><td>£21,550</td><td>£22,681</td><td>£18,684</td><td>£92,089</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>