<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>£19,380</td><td>£19,671</td><td>£19,966</td><td>£20,465</td><td>£20,977</td><td>£100,458</td></tr><tr><td>Total Expenses</td><td>£13,108</td><td>£13,187</td><td>£13,257</td><td>£13,349</td><td>£13,443</td><td>£66,344</td></tr><tr><td>Profit Before Tax</td><td>£6,272</td><td>£6,484</td><td>£6,708</td><td>£7,116</td><td>£7,534</td><td>£34,113</td></tr><tr><td>Profit After Tax      </td><td>£5,080</td><td>£5,252</td><td>£5,434</td><td>£5,764</td><td>£6,102</td><td>£27,632</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£16,145</td><td>£18,582</td><td>£19,697</td><td>£15,659</td><td>£78,632</td></tr><tr><td>Net Return</td><td>£13,630</td><td>£21,397</td><td>£24,015</td><td>£25,460</td><td>£21,761</td><td>£106,264</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>