<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>£13,631</td><td>£13,711</td><td>£13,782</td><td>£13,875</td><td>£13,969</td><td>£68,967</td></tr><tr><td>Profit Before Tax</td><td>£6,169</td><td>£6,386</td><td>£6,617</td><td>£7,034</td><td>£7,462</td><td>£33,668</td></tr><tr><td>Profit After Tax      </td><td>£4,997</td><td>£5,173</td><td>£5,360</td><td>£5,697</td><td>£6,044</td><td>£27,271</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£13,995</td><td>£22,165</td><td>£24,916</td><td>£26,427</td><td>£22,524</td><td>£110,028</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>