<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>£19,284</td><td>£19,573</td><td>£19,867</td><td>£20,364</td><td>£20,873</td><td>£99,960</td></tr><tr><td>Total Expenses</td><td>£13,822</td><td>£13,901</td><td>£13,971</td><td>£14,063</td><td>£14,157</td><td>£69,914</td></tr><tr><td>Profit Before Tax</td><td>£5,462</td><td>£5,672</td><td>£5,895</td><td>£6,301</td><td>£6,716</td><td>£30,046</td></tr><tr><td>Profit After Tax      </td><td>£4,424</td><td>£4,594</td><td>£4,775</td><td>£5,103</td><td>£5,440</td><td>£24,337</td></tr><tr><td>Change In Property Value</td><td>£7,688</td><td>£14,183</td><td>£18,115</td><td>£20,849</td><td>£14,733</td><td>£75,569</td></tr><tr><td>Net Return</td><td>£12,112</td><td>£18,778</td><td>£22,891</td><td>£25,953</td><td>£20,173</td><td>£99,906</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>104%</td></tr></tbody></table></div></div></template></turbo-stream>