<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>£19,668</td><td>£19,963</td><td>£20,262</td><td>£20,769</td><td>£21,288</td><td>£101,951</td></tr><tr><td>Total Expenses</td><td>£13,567</td><td>£13,609</td><td>£13,649</td><td>£13,710</td><td>£13,773</td><td>£68,309</td></tr><tr><td>Profit Before Tax</td><td>£6,101</td><td>£6,354</td><td>£6,613</td><td>£7,059</td><td>£7,515</td><td>£33,641</td></tr><tr><td>Profit After Tax      </td><td>£4,942</td><td>£5,147</td><td>£5,357</td><td>£5,717</td><td>£6,087</td><td>£27,250</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£14,145</td><td>£20,227</td><td>£23,280</td><td>£16,451</td><td>£82,728</td></tr><tr><td>Net Return</td><td>£13,567</td><td>£19,292</td><td>£25,584</td><td>£28,997</td><td>£22,538</td><td>£109,978</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>23%</td><td>27%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>