<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>£19,764</td><td>£20,060</td><td>£20,361</td><td>£20,870</td><td>£21,392</td><td>£102,448</td></tr><tr><td>Total Expenses</td><td>£11,968</td><td>£12,010</td><td>£12,050</td><td>£12,112</td><td>£12,175</td><td>£60,314</td></tr><tr><td>Profit Before Tax</td><td>£7,796</td><td>£8,050</td><td>£8,311</td><td>£8,759</td><td>£9,218</td><td>£42,134</td></tr><tr><td>Profit After Tax      </td><td>£6,315</td><td>£6,521</td><td>£6,732</td><td>£7,095</td><td>£7,466</td><td>£34,128</td></tr><tr><td>Change In Property Value</td><td>£4,425</td><td>£10,480</td><td>£13,945</td><td>£16,192</td><td>£11,901</td><td>£56,944</td></tr><tr><td>Net Return</td><td>£10,740</td><td>£17,001</td><td>£20,677</td><td>£23,287</td><td>£19,368</td><td>£91,072</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>21%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>