<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>£21,120</td><td>£21,437</td><td>£21,758</td><td>£22,302</td><td>£22,860</td><td>£109,477</td></tr><tr><td>Total Expenses</td><td>£13,230</td><td>£13,274</td><td>£13,316</td><td>£13,381</td><td>£13,448</td><td>£66,649</td></tr><tr><td>Profit Before Tax</td><td>£7,890</td><td>£8,163</td><td>£8,442</td><td>£8,921</td><td>£9,412</td><td>£42,829</td></tr><tr><td>Profit After Tax      </td><td>£6,391</td><td>£6,612</td><td>£6,838</td><td>£7,226</td><td>£7,624</td><td>£34,691</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£11,723</td><td>£15,600</td><td>£18,114</td><td>£13,314</td><td>£63,701</td></tr><tr><td>Net Return</td><td>£11,341</td><td>£18,335</td><td>£22,438</td><td>£25,340</td><td>£20,937</td><td>£98,392</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>22%</td><td>24%</td><td>20%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>