<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>£13,389</td><td>£13,470</td><td>£13,542</td><td>£13,636</td><td>£13,732</td><td>£67,768</td></tr><tr><td>Profit Before Tax</td><td>£6,963</td><td>£7,188</td><td>£7,426</td><td>£7,855</td><td>£8,296</td><td>£37,728</td></tr><tr><td>Profit After Tax      </td><td>£5,640</td><td>£5,822</td><td>£6,015</td><td>£6,363</td><td>£6,720</td><td>£30,560</td></tr><tr><td>Change In Property Value</td><td>£5,814</td><td>£11,861</td><td>£15,420</td><td>£16,191</td><td>£11,900</td><td>£61,186</td></tr><tr><td>Net Return</td><td>£11,454</td><td>£17,683</td><td>£21,434</td><td>£22,554</td><td>£18,620</td><td>£91,746</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>