<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>£19,836</td><td>£20,134</td><td>£20,436</td><td>£20,946</td><td>£21,470</td><td>£102,822</td></tr><tr><td>Total Expenses</td><td>£12,780</td><td>£12,822</td><td>£12,862</td><td>£12,924</td><td>£12,987</td><td>£64,374</td></tr><tr><td>Profit Before Tax</td><td>£7,056</td><td>£7,312</td><td>£7,573</td><td>£8,023</td><td>£8,483</td><td>£38,447</td></tr><tr><td>Profit After Tax      </td><td>£5,716</td><td>£5,922</td><td>£6,134</td><td>£6,498</td><td>£6,871</td><td>£31,142</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£13,120</td><td>£18,762</td><td>£21,593</td><td>£15,259</td><td>£76,733</td></tr><tr><td>Net Return</td><td>£13,716</td><td>£19,042</td><td>£24,896</td><td>£28,091</td><td>£22,130</td><td>£107,876</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>