<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>£19,200</td><td>£19,488</td><td>£19,780</td><td>£20,275</td><td>£20,782</td><td>£99,525</td></tr><tr><td>Total Expenses</td><td>£12,073</td><td>£12,114</td><td>£12,153</td><td>£12,213</td><td>£12,275</td><td>£60,827</td></tr><tr><td>Profit Before Tax</td><td>£7,128</td><td>£7,374</td><td>£7,627</td><td>£8,062</td><td>£8,507</td><td>£38,698</td></tr><tr><td>Profit After Tax      </td><td>£5,773</td><td>£5,973</td><td>£6,178</td><td>£6,530</td><td>£6,891</td><td>£31,345</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,995</td><td>£19,560</td><td>£20,733</td><td>£16,483</td><td>£82,771</td></tr><tr><td>Net Return</td><td>£14,773</td><td>£22,968</td><td>£25,738</td><td>£27,263</td><td>£23,374</td><td>£114,116</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>