<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>£19,200</td><td>£19,584</td><td>£19,976</td><td>£20,475</td><td>£20,987</td><td>£100,222</td></tr><tr><td>Total Expenses</td><td>£12,071</td><td>£12,122</td><td>£12,171</td><td>£12,232</td><td>£12,293</td><td>£60,889</td></tr><tr><td>Profit Before Tax</td><td>£7,129</td><td>£7,462</td><td>£7,804</td><td>£8,243</td><td>£8,693</td><td>£39,333</td></tr><tr><td>Profit After Tax      </td><td>£5,775</td><td>£6,044</td><td>£6,322</td><td>£6,677</td><td>£7,042</td><td>£31,860</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£15,447</td><td>£19,464</td><td>£20,632</td><td>£18,225</td><td>£82,766</td></tr><tr><td>Net Return</td><td>£14,773</td><td>£21,492</td><td>£25,785</td><td>£27,309</td><td>£25,266</td><td>£114,625</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>26%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>