<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>£23,364</td><td>£23,714</td><td>£24,070</td><td>£24,672</td><td>£25,289</td><td>£121,109</td></tr><tr><td>Total Expenses</td><td>£14,580</td><td>£14,628</td><td>£14,674</td><td>£14,744</td><td>£14,817</td><td>£73,443</td></tr><tr><td>Profit Before Tax</td><td>£8,784</td><td>£9,087</td><td>£9,397</td><td>£9,928</td><td>£10,472</td><td>£47,667</td></tr><tr><td>Profit After Tax      </td><td>£7,115</td><td>£7,360</td><td>£7,611</td><td>£8,041</td><td>£8,482</td><td>£38,610</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£12,967</td><td>£17,255</td><td>£20,035</td><td>£14,726</td><td>£70,457</td></tr><tr><td>Net Return</td><td>£12,590</td><td>£20,327</td><td>£24,866</td><td>£28,076</td><td>£23,208</td><td>£109,067</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>17%</td><td>21%</td><td>24%</td><td>20%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>