<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>£19,872</td><td>£20,170</td><td>£20,473</td><td>£20,984</td><td>£21,509</td><td>£103,008</td></tr><tr><td>Total Expenses</td><td>£12,995</td><td>£13,074</td><td>£13,146</td><td>£13,239</td><td>£13,334</td><td>£65,787</td></tr><tr><td>Profit Before Tax</td><td>£6,877</td><td>£7,096</td><td>£7,327</td><td>£7,746</td><td>£8,175</td><td>£37,221</td></tr><tr><td>Profit After Tax      </td><td>£5,571</td><td>£5,748</td><td>£5,935</td><td>£6,274</td><td>£6,622</td><td>£30,149</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£15,859</td><td>£18,252</td><td>£19,348</td><td>£15,381</td><td>£77,239</td></tr><tr><td>Net Return</td><td>£13,969</td><td>£21,607</td><td>£24,187</td><td>£25,622</td><td>£22,003</td><td>£107,388</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>