<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>£20,124</td><td>£20,426</td><td>£20,732</td><td>£21,251</td><td>£21,782</td><td>£104,314</td></tr><tr><td>Total Expenses</td><td>£13,535</td><td>£13,615</td><td>£13,686</td><td>£13,780</td><td>£13,876</td><td>£68,492</td></tr><tr><td>Profit Before Tax</td><td>£6,589</td><td>£6,811</td><td>£7,046</td><td>£7,470</td><td>£7,906</td><td>£35,823</td></tr><tr><td>Profit After Tax      </td><td>£5,337</td><td>£5,517</td><td>£5,707</td><td>£6,051</td><td>£6,404</td><td>£29,016</td></tr><tr><td>Change In Property Value</td><td>£8,879</td><td>£16,766</td><td>£19,296</td><td>£20,453</td><td>£16,260</td><td>£81,654</td></tr><tr><td>Net Return</td><td>£14,216</td><td>£22,283</td><td>£25,003</td><td>£26,504</td><td>£22,664</td><td>£110,670</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>32%</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>