<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>£18,900</td><td>£19,278</td><td>£19,664</td><td>£20,155</td><td>£20,659</td><td>£98,656</td></tr><tr><td>Total Expenses</td><td>£12,043</td><td>£12,093</td><td>£12,142</td><td>£12,201</td><td>£12,262</td><td>£60,740</td></tr><tr><td>Profit Before Tax</td><td>£6,858</td><td>£7,185</td><td>£7,522</td><td>£7,954</td><td>£8,397</td><td>£37,915</td></tr><tr><td>Profit After Tax      </td><td>£5,555</td><td>£5,820</td><td>£6,093</td><td>£6,443</td><td>£6,801</td><td>£30,711</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£15,450</td><td>£19,467</td><td>£20,635</td><td>£18,228</td><td>£82,780</td></tr><tr><td>Net Return</td><td>£14,555</td><td>£21,270</td><td>£25,560</td><td>£27,078</td><td>£25,029</td><td>£113,491</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>26%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>