<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>£19,080</td><td>£19,462</td><td>£19,851</td><td>£20,347</td><td>£20,856</td><td>£99,595</td></tr><tr><td>Total Expenses</td><td>£12,434</td><td>£12,523</td><td>£12,602</td><td>£12,694</td><td>£12,787</td><td>£63,041</td></tr><tr><td>Profit Before Tax</td><td>£6,646</td><td>£6,939</td><td>£7,248</td><td>£7,653</td><td>£8,068</td><td>£36,555</td></tr><tr><td>Profit After Tax      </td><td>£5,383</td><td>£5,621</td><td>£5,871</td><td>£6,199</td><td>£6,535</td><td>£29,609</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£13,648</td><td>£17,196</td><td>£18,228</td><td>£16,101</td><td>£73,122</td></tr><tr><td>Net Return</td><td>£13,333</td><td>£19,268</td><td>£23,067</td><td>£24,427</td><td>£22,636</td><td>£102,731</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>21%</td><td>25%</td><td>27%</td><td>25%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>