<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>£19,500</td><td>£19,890</td><td>£20,288</td><td>£20,795</td><td>£21,315</td><td>£101,788</td></tr><tr><td>Total Expenses</td><td>£12,907</td><td>£12,958</td><td>£13,008</td><td>£13,070</td><td>£13,132</td><td>£65,075</td></tr><tr><td>Profit Before Tax</td><td>£6,593</td><td>£6,932</td><td>£7,279</td><td>£7,725</td><td>£8,183</td><td>£36,712</td></tr><tr><td>Profit After Tax      </td><td>£5,340</td><td>£5,615</td><td>£5,896</td><td>£6,258</td><td>£6,628</td><td>£29,737</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£16,738</td><td>£21,089</td><td>£22,355</td><td>£19,747</td><td>£89,678</td></tr><tr><td>Net Return</td><td>£15,090</td><td>£22,352</td><td>£26,986</td><td>£28,612</td><td>£26,375</td><td>£119,415</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>25%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>