<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>£18,900</td><td>£19,183</td><td>£19,471</td><td>£19,958</td><td>£20,457</td><td>£97,970</td></tr><tr><td>Total Expenses</td><td>£12,043</td><td>£12,083</td><td>£12,122</td><td>£12,182</td><td>£12,242</td><td>£60,672</td></tr><tr><td>Profit Before Tax</td><td>£6,858</td><td>£7,100</td><td>£7,349</td><td>£7,777</td><td>£8,215</td><td>£37,298</td></tr><tr><td>Profit After Tax      </td><td>£5,555</td><td>£5,751</td><td>£5,953</td><td>£6,299</td><td>£6,654</td><td>£30,211</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,300</td><td>£17,589</td><td>£20,243</td><td>£14,305</td><td>£71,938</td></tr><tr><td>Net Return</td><td>£13,055</td><td>£18,051</td><td>£23,542</td><td>£26,542</td><td>£20,959</td><td>£102,149</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>14%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>