<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>£19,236</td><td>£19,525</td><td>£19,817</td><td>£20,313</td><td>£20,821</td><td>£99,711</td></tr><tr><td>Total Expenses</td><td>£13,447</td><td>£13,526</td><td>£13,597</td><td>£13,688</td><td>£13,781</td><td>£68,039</td></tr><tr><td>Profit Before Tax</td><td>£5,789</td><td>£5,998</td><td>£6,221</td><td>£6,625</td><td>£7,039</td><td>£31,672</td></tr><tr><td>Profit After Tax      </td><td>£4,689</td><td>£4,859</td><td>£5,039</td><td>£5,366</td><td>£5,702</td><td>£25,654</td></tr><tr><td>Change In Property Value</td><td>£8,880</td><td>£16,768</td><td>£19,299</td><td>£20,457</td><td>£16,263</td><td>£81,667</td></tr><tr><td>Net Return</td><td>£13,569</td><td>£21,627</td><td>£24,338</td><td>£25,823</td><td>£21,965</td><td>£107,322</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>