<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>£19,500</td><td>£19,792</td><td>£20,089</td><td>£20,592</td><td>£21,106</td><td>£101,080</td></tr><tr><td>Total Expenses</td><td>£12,907</td><td>£12,949</td><td>£12,989</td><td>£13,049</td><td>£13,111</td><td>£65,005</td></tr><tr><td>Profit Before Tax</td><td>£6,593</td><td>£6,844</td><td>£7,101</td><td>£7,542</td><td>£7,995</td><td>£36,075</td></tr><tr><td>Profit After Tax      </td><td>£5,340</td><td>£5,544</td><td>£5,752</td><td>£6,109</td><td>£6,476</td><td>£29,221</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£13,260</td><td>£17,238</td><td>£18,100</td><td>£13,303</td><td>£68,401</td></tr><tr><td>Net Return</td><td>£11,840</td><td>£18,804</td><td>£22,990</td><td>£24,209</td><td>£19,779</td><td>£97,622</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>