<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£11,458</td><td>£11,533</td><td>£11,625</td><td>£11,719</td><td>£11,823</td><td>£58,157</td></tr><tr><td>Profit Before Tax</td><td>£7,742</td><td>£7,955</td><td>£8,350</td><td>£8,756</td><td>£9,266</td><td>£42,069</td></tr><tr><td>Profit After Tax      </td><td>£6,271</td><td>£6,444</td><td>£6,764</td><td>£7,092</td><td>£7,506</td><td>£34,076</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£11,971</td><td>£12,315</td><td>£17,850</td><td>£19,852</td><td>£21,031</td><td>£83,018</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>59%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>31%</td><td>34%</td><td>36%</td><td>143%</td></tr></tbody></table></div></div></template></turbo-stream>