<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>£19,668</td><td>£19,963</td><td>£20,262</td><td>£20,769</td><td>£21,288</td><td>£101,951</td></tr><tr><td>Total Expenses</td><td>£13,555</td><td>£13,634</td><td>£13,705</td><td>£13,798</td><td>£13,892</td><td>£68,585</td></tr><tr><td>Profit Before Tax</td><td>£6,113</td><td>£6,329</td><td>£6,557</td><td>£6,971</td><td>£7,396</td><td>£33,366</td></tr><tr><td>Profit After Tax      </td><td>£4,952</td><td>£5,126</td><td>£5,311</td><td>£5,647</td><td>£5,991</td><td>£27,026</td></tr><tr><td>Change In Property Value</td><td>£8,940</td><td>£16,882</td><td>£19,429</td><td>£20,595</td><td>£16,373</td><td>£82,219</td></tr><tr><td>Net Return</td><td>£13,892</td><td>£22,008</td><td>£24,741</td><td>£26,242</td><td>£22,364</td><td>£109,245</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>