<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>£19,308</td><td>£19,598</td><td>£19,892</td><td>£20,389</td><td>£20,899</td><td>£100,085</td></tr><tr><td>Total Expenses</td><td>£13,487</td><td>£13,566</td><td>£13,636</td><td>£13,728</td><td>£13,821</td><td>£68,238</td></tr><tr><td>Profit Before Tax</td><td>£5,821</td><td>£6,032</td><td>£6,255</td><td>£6,661</td><td>£7,077</td><td>£31,847</td></tr><tr><td>Profit After Tax      </td><td>£4,715</td><td>£4,886</td><td>£5,067</td><td>£5,396</td><td>£5,733</td><td>£25,796</td></tr><tr><td>Change In Property Value</td><td>£8,910</td><td>£16,825</td><td>£19,364</td><td>£20,526</td><td>£16,318</td><td>£81,943</td></tr><tr><td>Net Return</td><td>£13,625</td><td>£21,711</td><td>£24,431</td><td>£25,922</td><td>£22,051</td><td>£107,739</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>