<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>£19,440</td><td>£19,732</td><td>£20,028</td><td>£20,528</td><td>£21,041</td><td>£100,769</td></tr><tr><td>Total Expenses</td><td>£13,918</td><td>£13,997</td><td>£14,068</td><td>£14,160</td><td>£14,254</td><td>£70,397</td></tr><tr><td>Profit Before Tax</td><td>£5,522</td><td>£5,734</td><td>£5,960</td><td>£6,368</td><td>£6,788</td><td>£30,371</td></tr><tr><td>Profit After Tax      </td><td>£4,473</td><td>£4,645</td><td>£4,827</td><td>£5,158</td><td>£5,498</td><td>£24,601</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£14,299</td><td>£18,263</td><td>£21,019</td><td>£14,853</td><td>£76,183</td></tr><tr><td>Net Return</td><td>£12,223</td><td>£18,943</td><td>£23,090</td><td>£26,177</td><td>£20,351</td><td>£100,784</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>