<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>£18,948</td><td>£19,232</td><td>£19,521</td><td>£20,009</td><td>£20,509</td><td>£98,219</td></tr><tr><td>Total Expenses</td><td>£13,129</td><td>£13,207</td><td>£13,277</td><td>£13,368</td><td>£13,461</td><td>£66,442</td></tr><tr><td>Profit Before Tax</td><td>£5,819</td><td>£6,025</td><td>£6,243</td><td>£6,641</td><td>£7,048</td><td>£31,776</td></tr><tr><td>Profit After Tax      </td><td>£4,713</td><td>£4,880</td><td>£5,057</td><td>£5,379</td><td>£5,709</td><td>£25,739</td></tr><tr><td>Change In Property Value</td><td>£8,610</td><td>£16,259</td><td>£18,712</td><td>£19,835</td><td>£15,769</td><td>£79,184</td></tr><tr><td>Net Return</td><td>£13,323</td><td>£21,139</td><td>£23,769</td><td>£25,214</td><td>£21,478</td><td>£104,923</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>