<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>£18,564</td><td>£18,935</td><td>£19,314</td><td>£19,797</td><td>£20,292</td><td>£96,902</td></tr><tr><td>Total Expenses</td><td>£13,187</td><td>£13,274</td><td>£13,353</td><td>£13,443</td><td>£13,535</td><td>£66,793</td></tr><tr><td>Profit Before Tax</td><td>£5,377</td><td>£5,661</td><td>£5,961</td><td>£6,354</td><td>£6,756</td><td>£30,109</td></tr><tr><td>Profit After Tax      </td><td>£4,355</td><td>£4,585</td><td>£4,828</td><td>£5,146</td><td>£5,473</td><td>£24,388</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£14,935</td><td>£18,818</td><td>£19,947</td><td>£17,620</td><td>£80,020</td></tr><tr><td>Net Return</td><td>£13,055</td><td>£19,520</td><td>£23,646</td><td>£25,094</td><td>£23,093</td><td>£104,408</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>25%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>