<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>£19,044</td><td>£19,330</td><td>£19,620</td><td>£20,110</td><td>£20,613</td><td>£98,716</td></tr><tr><td>Total Expenses</td><td>£12,913</td><td>£12,992</td><td>£13,062</td><td>£13,153</td><td>£13,246</td><td>£65,366</td></tr><tr><td>Profit Before Tax</td><td>£6,131</td><td>£6,338</td><td>£6,558</td><td>£6,957</td><td>£7,367</td><td>£33,350</td></tr><tr><td>Profit After Tax      </td><td>£4,966</td><td>£5,134</td><td>£5,312</td><td>£5,635</td><td>£5,967</td><td>£27,014</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£15,862</td><td>£18,256</td><td>£19,351</td><td>£15,384</td><td>£77,253</td></tr><tr><td>Net Return</td><td>£13,366</td><td>£20,996</td><td>£23,567</td><td>£24,986</td><td>£21,351</td><td>£104,267</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>121%</td></tr></tbody></table></div></div></template></turbo-stream>