<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>£18,972</td><td>£19,257</td><td>£19,545</td><td>£20,034</td><td>£20,535</td><td>£98,343</td></tr><tr><td>Total Expenses</td><td>£12,745</td><td>£12,824</td><td>£12,894</td><td>£12,984</td><td>£13,077</td><td>£64,524</td></tr><tr><td>Profit Before Tax</td><td>£6,227</td><td>£6,433</td><td>£6,652</td><td>£7,050</td><td>£7,458</td><td>£33,819</td></tr><tr><td>Profit After Tax      </td><td>£5,044</td><td>£5,211</td><td>£5,388</td><td>£5,710</td><td>£6,041</td><td>£27,393</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£11,220</td><td>£14,586</td><td>£15,315</td><td>£11,257</td><td>£57,878</td></tr><tr><td>Net Return</td><td>£10,544</td><td>£16,431</td><td>£19,974</td><td>£21,026</td><td>£17,298</td><td>£85,271</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>