<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>£18,876</td><td>£19,254</td><td>£19,639</td><td>£20,130</td><td>£20,633</td><td>£98,530</td></tr><tr><td>Total Expenses</td><td>£13,379</td><td>£13,467</td><td>£13,546</td><td>£13,637</td><td>£13,730</td><td>£67,760</td></tr><tr><td>Profit Before Tax</td><td>£5,497</td><td>£5,787</td><td>£6,092</td><td>£6,492</td><td>£6,902</td><td>£30,770</td></tr><tr><td>Profit After Tax      </td><td>£4,452</td><td>£4,687</td><td>£4,935</td><td>£5,259</td><td>£5,591</td><td>£24,924</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£15,193</td><td>£19,143</td><td>£20,291</td><td>£17,924</td><td>£81,400</td></tr><tr><td>Net Return</td><td>£13,302</td><td>£19,880</td><td>£24,077</td><td>£25,550</td><td>£23,515</td><td>£106,324</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>