<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>£19,740</td><td>£20,036</td><td>£20,337</td><td>£20,845</td><td>£21,366</td><td>£102,324</td></tr><tr><td>Total Expenses</td><td>£13,594</td><td>£13,674</td><td>£13,745</td><td>£13,838</td><td>£13,932</td><td>£68,783</td></tr><tr><td>Profit Before Tax</td><td>£6,146</td><td>£6,362</td><td>£6,592</td><td>£7,007</td><td>£7,434</td><td>£33,541</td></tr><tr><td>Profit After Tax      </td><td>£4,978</td><td>£5,153</td><td>£5,339</td><td>£5,676</td><td>£6,021</td><td>£27,168</td></tr><tr><td>Change In Property Value</td><td>£8,970</td><td>£16,938</td><td>£19,495</td><td>£20,664</td><td>£16,428</td><td>£82,495</td></tr><tr><td>Net Return</td><td>£13,948</td><td>£22,092</td><td>£24,834</td><td>£26,340</td><td>£22,449</td><td>£109,663</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>