<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>£18,876</td><td>£19,159</td><td>£19,447</td><td>£19,933</td><td>£20,431</td><td>£97,845</td></tr><tr><td>Total Expenses</td><td>£11,879</td><td>£11,920</td><td>£11,959</td><td>£12,018</td><td>£12,079</td><td>£59,855</td></tr><tr><td>Profit Before Tax</td><td>£6,997</td><td>£7,239</td><td>£7,487</td><td>£7,915</td><td>£8,352</td><td>£37,990</td></tr><tr><td>Profit After Tax      </td><td>£5,667</td><td>£5,864</td><td>£6,065</td><td>£6,411</td><td>£6,765</td><td>£30,772</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£12,036</td><td>£15,647</td><td>£16,429</td><td>£12,075</td><td>£62,087</td></tr><tr><td>Net Return</td><td>£11,567</td><td>£17,900</td><td>£21,712</td><td>£22,840</td><td>£18,841</td><td>£92,860</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>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>