<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>£19,668</td><td>£19,963</td><td>£20,262</td><td>£20,769</td><td>£21,288</td><td>£101,951</td></tr><tr><td>Total Expenses</td><td>£13,700</td><td>£13,779</td><td>£13,850</td><td>£13,943</td><td>£14,037</td><td>£69,309</td></tr><tr><td>Profit Before Tax</td><td>£5,968</td><td>£6,184</td><td>£6,412</td><td>£6,826</td><td>£7,251</td><td>£32,642</td></tr><tr><td>Profit After Tax      </td><td>£4,834</td><td>£5,009</td><td>£5,194</td><td>£5,529</td><td>£5,873</td><td>£26,440</td></tr><tr><td>Change In Property Value</td><td>£9,075</td><td>£17,137</td><td>£19,723</td><td>£20,906</td><td>£16,620</td><td>£83,461</td></tr><tr><td>Net Return</td><td>£13,909</td><td>£22,145</td><td>£24,917</td><td>£26,435</td><td>£22,494</td><td>£109,900</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>