<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>£13,543</td><td>£13,621</td><td>£13,691</td><td>£13,781</td><td>£13,874</td><td>£68,509</td></tr><tr><td>Profit Before Tax</td><td>£5,358</td><td>£5,563</td><td>£5,781</td><td>£6,177</td><td>£6,583</td><td>£29,461</td></tr><tr><td>Profit After Tax      </td><td>£4,340</td><td>£4,506</td><td>£4,682</td><td>£5,003</td><td>£5,332</td><td>£23,863</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,995</td><td>£19,560</td><td>£20,733</td><td>£16,483</td><td>£82,771</td></tr><tr><td>Net Return</td><td>£13,340</td><td>£21,501</td><td>£24,242</td><td>£25,737</td><td>£21,815</td><td>£106,634</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>