<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>£18,852</td><td>£19,135</td><td>£19,422</td><td>£19,907</td><td>£20,405</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£13,216</td><td>£13,294</td><td>£13,364</td><td>£13,454</td><td>£13,547</td><td>£66,875</td></tr><tr><td>Profit Before Tax</td><td>£5,636</td><td>£5,841</td><td>£6,058</td><td>£6,453</td><td>£6,858</td><td>£30,846</td></tr><tr><td>Profit After Tax      </td><td>£4,565</td><td>£4,731</td><td>£4,907</td><td>£5,227</td><td>£5,555</td><td>£24,985</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£16,429</td><td>£18,908</td><td>£20,042</td><td>£15,934</td><td>£80,012</td></tr><tr><td>Net Return</td><td>£13,265</td><td>£21,159</td><td>£23,815</td><td>£25,269</td><td>£21,489</td><td>£104,997</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>24%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>