<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>£20,100</td><td>£20,401</td><td>£20,708</td><td>£21,225</td><td>£21,756</td><td>£104,190</td></tr><tr><td>Total Expenses</td><td>£13,663</td><td>£13,743</td><td>£13,814</td><td>£13,908</td><td>£14,004</td><td>£69,131</td></tr><tr><td>Profit Before Tax</td><td>£6,438</td><td>£6,659</td><td>£6,893</td><td>£7,317</td><td>£7,752</td><td>£35,059</td></tr><tr><td>Profit After Tax      </td><td>£5,214</td><td>£5,394</td><td>£5,584</td><td>£5,927</td><td>£6,279</td><td>£28,398</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,995</td><td>£19,560</td><td>£20,733</td><td>£16,483</td><td>£82,771</td></tr><tr><td>Net Return</td><td>£14,214</td><td>£22,389</td><td>£25,143</td><td>£26,660</td><td>£22,762</td><td>£111,169</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>