<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>£19,956</td><td>£20,255</td><td>£20,559</td><td>£21,073</td><td>£21,600</td><td>£103,444</td></tr><tr><td>Total Expenses</td><td>£14,235</td><td>£14,315</td><td>£14,387</td><td>£14,480</td><td>£14,575</td><td>£71,992</td></tr><tr><td>Profit Before Tax</td><td>£5,721</td><td>£5,940</td><td>£6,173</td><td>£6,593</td><td>£7,025</td><td>£31,451</td></tr><tr><td>Profit After Tax      </td><td>£4,634</td><td>£4,811</td><td>£5,000</td><td>£5,341</td><td>£5,690</td><td>£25,476</td></tr><tr><td>Change In Property Value</td><td>£7,956</td><td>£14,679</td><td>£18,749</td><td>£21,578</td><td>£15,248</td><td>£78,211</td></tr><tr><td>Net Return</td><td>£12,590</td><td>£19,491</td><td>£23,748</td><td>£26,919</td><td>£20,939</td><td>£103,686</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>26%</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>