<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>£23,040</td><td>£23,386</td><td>£23,736</td><td>£24,330</td><td>£24,938</td><td>£119,430</td></tr><tr><td>Total Expenses</td><td>£14,387</td><td>£14,434</td><td>£14,479</td><td>£14,549</td><td>£14,621</td><td>£72,470</td></tr><tr><td>Profit Before Tax</td><td>£8,653</td><td>£8,952</td><td>£9,257</td><td>£9,781</td><td>£10,317</td><td>£46,960</td></tr><tr><td>Profit After Tax      </td><td>£7,009</td><td>£7,251</td><td>£7,498</td><td>£7,922</td><td>£8,357</td><td>£38,037</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£12,789</td><td>£17,019</td><td>£19,760</td><td>£14,524</td><td>£69,492</td></tr><tr><td>Net Return</td><td>£12,409</td><td>£20,040</td><td>£24,517</td><td>£27,683</td><td>£22,881</td><td>£107,529</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>21%</td><td>24%</td><td>20%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>