<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>£19,752</td><td>£20,048</td><td>£20,349</td><td>£20,858</td><td>£21,379</td><td>£102,386</td></tr><tr><td>Total Expenses</td><td>£14,110</td><td>£14,190</td><td>£14,261</td><td>£14,354</td><td>£14,449</td><td>£71,364</td></tr><tr><td>Profit Before Tax</td><td>£5,642</td><td>£5,858</td><td>£6,088</td><td>£6,504</td><td>£6,931</td><td>£31,023</td></tr><tr><td>Profit After Tax      </td><td>£4,570</td><td>£4,745</td><td>£4,931</td><td>£5,268</td><td>£5,614</td><td>£25,128</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£14,529</td><td>£18,557</td><td>£21,358</td><td>£15,093</td><td>£77,412</td></tr><tr><td>Net Return</td><td>£12,445</td><td>£19,275</td><td>£23,489</td><td>£26,626</td><td>£20,707</td><td>£102,540</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>