<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>£19,140</td><td>£19,427</td><td>£19,719</td><td>£20,211</td><td>£20,717</td><td>£99,214</td></tr><tr><td>Total Expenses</td><td>£13,243</td><td>£13,322</td><td>£13,392</td><td>£13,483</td><td>£13,576</td><td>£67,016</td></tr><tr><td>Profit Before Tax</td><td>£5,897</td><td>£6,105</td><td>£6,327</td><td>£6,728</td><td>£7,140</td><td>£32,197</td></tr><tr><td>Profit After Tax      </td><td>£4,776</td><td>£4,945</td><td>£5,124</td><td>£5,450</td><td>£5,784</td><td>£26,080</td></tr><tr><td>Change In Property Value</td><td>£8,699</td><td>£16,426</td><td>£18,904</td><td>£20,039</td><td>£15,931</td><td>£79,998</td></tr><tr><td>Net Return</td><td>£13,475</td><td>£21,371</td><td>£24,029</td><td>£25,489</td><td>£21,715</td><td>£106,078</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</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>