<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>£20,064</td><td>£20,365</td><td>£20,670</td><td>£21,187</td><td>£21,717</td><td>£104,003</td></tr><tr><td>Total Expenses</td><td>£13,498</td><td>£13,578</td><td>£13,650</td><td>£13,743</td><td>£13,839</td><td>£68,308</td></tr><tr><td>Profit Before Tax</td><td>£6,566</td><td>£6,787</td><td>£7,021</td><td>£7,444</td><td>£7,878</td><td>£35,696</td></tr><tr><td>Profit After Tax      </td><td>£5,318</td><td>£5,497</td><td>£5,687</td><td>£6,030</td><td>£6,381</td><td>£28,914</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>£11,218</td><td>£17,533</td><td>£21,334</td><td>£22,459</td><td>£18,457</td><td>£91,001</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>23%</td><td>24%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>