<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>£21,108</td><td>£21,425</td><td>£21,746</td><td>£22,290</td><td>£22,847</td><td>£109,415</td></tr><tr><td>Total Expenses</td><td>£13,389</td><td>£13,434</td><td>£13,476</td><td>£13,541</td><td>£13,607</td><td>£67,447</td></tr><tr><td>Profit Before Tax</td><td>£7,719</td><td>£7,991</td><td>£8,270</td><td>£8,749</td><td>£9,240</td><td>£41,968</td></tr><tr><td>Profit After Tax      </td><td>£6,252</td><td>£6,473</td><td>£6,699</td><td>£7,087</td><td>£7,484</td><td>£33,994</td></tr><tr><td>Change In Property Value</td><td>£5,025</td><td>£11,901</td><td>£15,837</td><td>£18,388</td><td>£13,515</td><td>£64,666</td></tr><tr><td>Net Return</td><td>£11,277</td><td>£18,374</td><td>£22,535</td><td>£25,475</td><td>£20,999</td><td>£98,660</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>