<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>£20,484</td><td>£20,791</td><td>£21,103</td><td>£21,631</td><td>£22,171</td><td>£106,181</td></tr><tr><td>Total Expenses</td><td>£12,844</td><td>£12,888</td><td>£12,929</td><td>£12,992</td><td>£13,057</td><td>£64,710</td></tr><tr><td>Profit Before Tax</td><td>£7,640</td><td>£7,904</td><td>£8,174</td><td>£8,638</td><td>£9,114</td><td>£41,470</td></tr><tr><td>Profit After Tax      </td><td>£6,188</td><td>£6,402</td><td>£6,621</td><td>£6,997</td><td>£7,383</td><td>£33,591</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£11,368</td><td>£15,128</td><td>£17,565</td><td>£12,910</td><td>£61,770</td></tr><tr><td>Net Return</td><td>£10,988</td><td>£17,770</td><td>£21,749</td><td>£24,562</td><td>£20,293</td><td>£95,361</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>