<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>£19,884</td><td>£20,182</td><td>£20,485</td><td>£20,997</td><td>£21,522</td><td>£103,070</td></tr><tr><td>Total Expenses</td><td>£11,497</td><td>£11,540</td><td>£11,580</td><td>£11,642</td><td>£11,705</td><td>£57,964</td></tr><tr><td>Profit Before Tax</td><td>£8,387</td><td>£8,643</td><td>£8,905</td><td>£9,355</td><td>£9,817</td><td>£45,106</td></tr><tr><td>Profit After Tax      </td><td>£6,793</td><td>£7,000</td><td>£7,213</td><td>£7,578</td><td>£7,952</td><td>£36,536</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£9,947</td><td>£13,237</td><td>£15,369</td><td>£11,296</td><td>£54,049</td></tr><tr><td>Net Return</td><td>£10,993</td><td>£16,947</td><td>£20,449</td><td>£22,947</td><td>£19,248</td><td>£90,585</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>22%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>