<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>£12,458</td><td>£12,500</td><td>£12,541</td><td>£12,602</td><td>£12,665</td><td>£62,766</td></tr><tr><td>Profit Before Tax</td><td>£7,378</td><td>£7,633</td><td>£7,895</td><td>£8,344</td><td>£8,805</td><td>£40,056</td></tr><tr><td>Profit After Tax      </td><td>£5,976</td><td>£6,183</td><td>£6,395</td><td>£6,759</td><td>£7,132</td><td>£32,445</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£11,013</td><td>£14,655</td><td>£17,016</td><td>£12,507</td><td>£59,840</td></tr><tr><td>Net Return</td><td>£10,626</td><td>£17,196</td><td>£21,050</td><td>£23,775</td><td>£19,639</td><td>£92,285</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>25%</td><td>20%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>