<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>£19,656</td><td>£19,951</td><td>£20,250</td><td>£20,756</td><td>£21,275</td><td>£101,889</td></tr><tr><td>Total Expenses</td><td>£13,264</td><td>£13,344</td><td>£13,415</td><td>£13,507</td><td>£13,602</td><td>£67,131</td></tr><tr><td>Profit Before Tax</td><td>£6,392</td><td>£6,607</td><td>£6,836</td><td>£7,249</td><td>£7,674</td><td>£34,758</td></tr><tr><td>Profit After Tax      </td><td>£5,177</td><td>£5,352</td><td>£5,537</td><td>£5,872</td><td>£6,216</td><td>£28,154</td></tr><tr><td>Change In Property Value</td><td>£8,670</td><td>£16,372</td><td>£18,843</td><td>£19,973</td><td>£15,879</td><td>£79,736</td></tr><tr><td>Net Return</td><td>£13,847</td><td>£21,724</td><td>£24,379</td><td>£25,845</td><td>£22,094</td><td>£107,890</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>