<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£13,098</td><td>£13,140</td><td>£13,180</td><td>£13,242</td><td>£13,305</td><td>£65,965</td></tr><tr><td>Profit Before Tax</td><td>£6,702</td><td>£6,957</td><td>£7,218</td><td>£7,667</td><td>£8,126</td><td>£36,670</td></tr><tr><td>Profit After Tax      </td><td>£5,429</td><td>£5,635</td><td>£5,847</td><td>£6,210</td><td>£6,582</td><td>£29,703</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£18,785</td><td>£21,620</td><td>£22,917</td><td>£20,244</td><td>£95,116</td></tr><tr><td>Net Return</td><td>£16,979</td><td>£24,420</td><td>£27,467</td><td>£29,127</td><td>£26,826</td><td>£124,819</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>26%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>