<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£13,633</td><td>£13,712</td><td>£13,783</td><td>£13,876</td><td>£13,971</td><td>£68,975</td></tr><tr><td>Profit Before Tax</td><td>£6,168</td><td>£6,385</td><td>£6,615</td><td>£7,032</td><td>£7,460</td><td>£33,660</td></tr><tr><td>Profit After Tax      </td><td>£4,996</td><td>£5,172</td><td>£5,358</td><td>£5,696</td><td>£6,043</td><td>£27,264</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>£13,996</td><td>£22,167</td><td>£24,918</td><td>£26,429</td><td>£22,526</td><td>£110,035</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>