<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>£19,176</td><td>£19,464</td><td>£19,756</td><td>£20,249</td><td>£20,756</td><td>£99,400</td></tr><tr><td>Total Expenses</td><td>£13,409</td><td>£13,488</td><td>£13,558</td><td>£13,649</td><td>£13,743</td><td>£67,847</td></tr><tr><td>Profit Before Tax</td><td>£5,767</td><td>£5,976</td><td>£6,197</td><td>£6,600</td><td>£7,013</td><td>£31,553</td></tr><tr><td>Profit After Tax      </td><td>£4,671</td><td>£4,840</td><td>£5,020</td><td>£5,346</td><td>£5,681</td><td>£25,558</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£16,712</td><td>£19,234</td><td>£20,388</td><td>£16,208</td><td>£81,391</td></tr><tr><td>Net Return</td><td>£13,521</td><td>£21,552</td><td>£24,254</td><td>£25,734</td><td>£21,889</td><td>£106,949</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>