<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>£12,780</td><td>£12,822</td><td>£12,862</td><td>£12,924</td><td>£12,987</td><td>£64,374</td></tr><tr><td>Profit Before Tax</td><td>£7,056</td><td>£7,312</td><td>£7,573</td><td>£8,023</td><td>£8,483</td><td>£38,447</td></tr><tr><td>Profit After Tax      </td><td>£5,716</td><td>£5,922</td><td>£6,134</td><td>£6,498</td><td>£6,871</td><td>£31,142</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>£10,516</td><td>£17,290</td><td>£21,262</td><td>£24,063</td><td>£19,782</td><td>£92,913</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>