<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>£19,500</td><td>£19,792</td><td>£20,089</td><td>£20,592</td><td>£21,106</td><td>£101,080</td></tr><tr><td>Total Expenses</td><td>£12,103</td><td>£12,144</td><td>£12,184</td><td>£12,245</td><td>£12,307</td><td>£60,983</td></tr><tr><td>Profit Before Tax</td><td>£7,398</td><td>£7,648</td><td>£7,905</td><td>£8,347</td><td>£8,799</td><td>£40,097</td></tr><tr><td>Profit After Tax      </td><td>£5,992</td><td>£6,195</td><td>£6,403</td><td>£6,761</td><td>£7,128</td><td>£32,479</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>£14,992</td><td>£23,190</td><td>£25,963</td><td>£27,494</td><td>£23,610</td><td>£115,250</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>