<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>£18,852</td><td>£19,135</td><td>£19,422</td><td>£19,907</td><td>£20,405</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£12,842</td><td>£12,883</td><td>£12,922</td><td>£12,981</td><td>£13,041</td><td>£64,669</td></tr><tr><td>Profit Before Tax</td><td>£6,010</td><td>£6,252</td><td>£6,500</td><td>£6,927</td><td>£7,364</td><td>£33,052</td></tr><tr><td>Profit After Tax      </td><td>£4,868</td><td>£5,064</td><td>£5,265</td><td>£5,610</td><td>£5,965</td><td>£26,772</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£18,411</td><td>£21,190</td><td>£22,461</td><td>£17,857</td><td>£89,669</td></tr><tr><td>Net Return</td><td>£14,618</td><td>£23,475</td><td>£26,455</td><td>£28,072</td><td>£23,821</td><td>£116,441</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>27%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>