<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>£19,183</td><td>£19,471</td><td>£19,958</td><td>£20,457</td><td>£97,970</td></tr><tr><td>Total Expenses</td><td>£13,541</td><td>£13,619</td><td>£13,689</td><td>£13,780</td><td>£13,872</td><td>£68,501</td></tr><tr><td>Profit Before Tax</td><td>£5,359</td><td>£5,564</td><td>£5,782</td><td>£6,179</td><td>£6,585</td><td>£29,469</td></tr><tr><td>Profit After Tax      </td><td>£4,341</td><td>£4,507</td><td>£4,684</td><td>£5,005</td><td>£5,334</td><td>£23,870</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£13,339</td><td>£21,499</td><td>£24,240</td><td>£25,734</td><td>£21,814</td><td>£106,627</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>