<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>£19,524</td><td>£19,817</td><td>£20,114</td><td>£20,617</td><td>£21,132</td><td>£101,204</td></tr><tr><td>Total Expenses</td><td>£12,799</td><td>£12,878</td><td>£12,949</td><td>£13,041</td><td>£13,135</td><td>£64,802</td></tr><tr><td>Profit Before Tax</td><td>£6,725</td><td>£6,939</td><td>£7,165</td><td>£7,576</td><td>£7,997</td><td>£36,402</td></tr><tr><td>Profit After Tax      </td><td>£5,447</td><td>£5,620</td><td>£5,804</td><td>£6,136</td><td>£6,478</td><td>£29,486</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£15,576</td><td>£17,926</td><td>£19,002</td><td>£15,107</td><td>£75,860</td></tr><tr><td>Net Return</td><td>£13,696</td><td>£21,196</td><td>£23,730</td><td>£25,139</td><td>£21,584</td><td>£105,345</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>