<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>£18,780</td><td>£19,062</td><td>£19,348</td><td>£19,831</td><td>£20,327</td><td>£97,348</td></tr><tr><td>Total Expenses</td><td>£11,821</td><td>£11,862</td><td>£11,901</td><td>£11,960</td><td>£12,020</td><td>£59,564</td></tr><tr><td>Profit Before Tax</td><td>£6,959</td><td>£7,200</td><td>£7,447</td><td>£7,872</td><td>£8,307</td><td>£37,784</td></tr><tr><td>Profit After Tax      </td><td>£5,636</td><td>£5,832</td><td>£6,032</td><td>£6,376</td><td>£6,729</td><td>£30,605</td></tr><tr><td>Change In Property Value</td><td>£5,870</td><td>£11,975</td><td>£15,567</td><td>£16,346</td><td>£12,014</td><td>£61,772</td></tr><tr><td>Net Return</td><td>£11,506</td><td>£17,807</td><td>£21,599</td><td>£22,722</td><td>£18,743</td><td>£92,377</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>