<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>£18,912</td><td>£19,196</td><td>£19,484</td><td>£19,971</td><td>£20,470</td><td>£98,032</td></tr><tr><td>Total Expenses</td><td>£12,205</td><td>£12,245</td><td>£12,284</td><td>£12,344</td><td>£12,404</td><td>£61,482</td></tr><tr><td>Profit Before Tax</td><td>£6,707</td><td>£6,950</td><td>£7,199</td><td>£7,627</td><td>£8,066</td><td>£36,550</td></tr><tr><td>Profit After Tax      </td><td>£5,433</td><td>£5,630</td><td>£5,831</td><td>£6,178</td><td>£6,533</td><td>£29,605</td></tr><tr><td>Change In Property Value</td><td>£7,625</td><td>£12,505</td><td>£17,882</td><td>£20,581</td><td>£14,544</td><td>£73,137</td></tr><tr><td>Net Return</td><td>£13,058</td><td>£18,135</td><td>£23,713</td><td>£26,759</td><td>£21,077</td><td>£102,742</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>108%</td></tr></tbody></table></div></div></template></turbo-stream>