<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>£20,016</td><td>£20,316</td><td>£20,621</td><td>£21,137</td><td>£21,665</td><td>£103,755</td></tr><tr><td>Total Expenses</td><td>£13,332</td><td>£13,412</td><td>£13,484</td><td>£13,577</td><td>£13,673</td><td>£67,479</td></tr><tr><td>Profit Before Tax</td><td>£6,684</td><td>£6,904</td><td>£7,137</td><td>£7,559</td><td>£7,992</td><td>£36,276</td></tr><tr><td>Profit After Tax      </td><td>£5,414</td><td>£5,592</td><td>£5,781</td><td>£6,123</td><td>£6,474</td><td>£29,384</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>£11,214</td><td>£17,424</td><td>£21,163</td><td>£22,274</td><td>£18,344</td><td>£90,419</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>24%</td><td>25%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>