<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>£19,824</td><td>£20,121</td><td>£20,423</td><td>£20,934</td><td>£21,457</td><td>£102,759</td></tr><tr><td>Total Expenses</td><td>£13,796</td><td>£13,876</td><td>£13,947</td><td>£14,040</td><td>£14,135</td><td>£69,792</td></tr><tr><td>Profit Before Tax</td><td>£6,028</td><td>£6,246</td><td>£6,476</td><td>£6,894</td><td>£7,323</td><td>£32,967</td></tr><tr><td>Profit After Tax      </td><td>£4,883</td><td>£5,059</td><td>£5,246</td><td>£5,584</td><td>£5,931</td><td>£26,703</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£17,278</td><td>£19,886</td><td>£21,079</td><td>£16,758</td><td>£84,150</td></tr><tr><td>Net Return</td><td>£14,033</td><td>£22,337</td><td>£25,132</td><td>£26,663</td><td>£22,689</td><td>£110,854</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>