<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>£20,472</td><td>£20,779</td><td>£21,091</td><td>£21,618</td><td>£22,158</td><td>£106,118</td></tr><tr><td>Total Expenses</td><td>£12,682</td><td>£12,726</td><td>£12,767</td><td>£12,830</td><td>£12,895</td><td>£63,900</td></tr><tr><td>Profit Before Tax</td><td>£7,790</td><td>£8,054</td><td>£8,324</td><td>£8,788</td><td>£9,264</td><td>£42,219</td></tr><tr><td>Profit After Tax      </td><td>£6,310</td><td>£6,523</td><td>£6,742</td><td>£7,118</td><td>£7,504</td><td>£34,197</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£11,190</td><td>£14,891</td><td>£17,290</td><td>£12,708</td><td>£60,805</td></tr><tr><td>Net Return</td><td>£11,035</td><td>£17,714</td><td>£21,633</td><td>£24,409</td><td>£20,212</td><td>£95,002</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>20%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>