<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>£19,524</td><td>£19,817</td><td>£20,114</td><td>£20,617</td><td>£21,132</td><td>£101,204</td></tr><tr><td>Total Expenses</td><td>£12,748</td><td>£12,790</td><td>£12,830</td><td>£12,891</td><td>£12,953</td><td>£64,213</td></tr><tr><td>Profit Before Tax</td><td>£6,776</td><td>£7,027</td><td>£7,284</td><td>£7,726</td><td>£8,179</td><td>£36,992</td></tr><tr><td>Profit After Tax      </td><td>£5,488</td><td>£5,692</td><td>£5,900</td><td>£6,258</td><td>£6,625</td><td>£29,963</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£14,760</td><td>£18,852</td><td>£21,697</td><td>£15,332</td><td>£78,641</td></tr><tr><td>Net Return</td><td>£13,488</td><td>£20,452</td><td>£24,752</td><td>£27,955</td><td>£21,958</td><td>£108,604</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>