<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>£18,564</td><td>£18,842</td><td>£19,125</td><td>£19,603</td><td>£20,093</td><td>£96,228</td></tr><tr><td>Total Expenses</td><td>£11,687</td><td>£11,727</td><td>£11,766</td><td>£11,824</td><td>£11,884</td><td>£58,889</td></tr><tr><td>Profit Before Tax</td><td>£6,877</td><td>£7,115</td><td>£7,359</td><td>£7,779</td><td>£8,209</td><td>£37,339</td></tr><tr><td>Profit After Tax      </td><td>£5,570</td><td>£5,763</td><td>£5,961</td><td>£6,301</td><td>£6,650</td><td>£30,245</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£11,832</td><td>£15,382</td><td>£16,151</td><td>£11,871</td><td>£61,035</td></tr><tr><td>Net Return</td><td>£11,370</td><td>£17,595</td><td>£21,342</td><td>£22,452</td><td>£18,520</td><td>£91,280</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>