<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>£19,860</td><td>£20,158</td><td>£20,460</td><td>£20,972</td><td>£21,496</td><td>£102,946</td></tr><tr><td>Total Expenses</td><td>£13,815</td><td>£13,895</td><td>£13,966</td><td>£14,059</td><td>£14,155</td><td>£69,891</td></tr><tr><td>Profit Before Tax</td><td>£6,045</td><td>£6,263</td><td>£6,494</td><td>£6,912</td><td>£7,342</td><td>£33,055</td></tr><tr><td>Profit After Tax      </td><td>£4,896</td><td>£5,073</td><td>£5,260</td><td>£5,599</td><td>£5,947</td><td>£26,774</td></tr><tr><td>Change In Property Value</td><td>£9,165</td><td>£17,307</td><td>£19,918</td><td>£21,113</td><td>£16,785</td><td>£84,288</td></tr><tr><td>Net Return</td><td>£14,061</td><td>£22,379</td><td>£25,178</td><td>£26,712</td><td>£22,732</td><td>£111,063</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>