<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>£18,912</td><td>£19,196</td><td>£19,484</td><td>£19,971</td><td>£20,470</td><td>£98,032</td></tr><tr><td>Total Expenses</td><td>£12,365</td><td>£12,406</td><td>£12,445</td><td>£12,505</td><td>£12,565</td><td>£62,287</td></tr><tr><td>Profit Before Tax</td><td>£6,547</td><td>£6,789</td><td>£7,038</td><td>£7,466</td><td>£7,905</td><td>£35,745</td></tr><tr><td>Profit After Tax      </td><td>£5,303</td><td>£5,499</td><td>£5,701</td><td>£6,048</td><td>£6,403</td><td>£28,954</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£17,562</td><td>£20,212</td><td>£21,424</td><td>£17,032</td><td>£85,530</td></tr><tr><td>Net Return</td><td>£14,603</td><td>£23,061</td><td>£25,913</td><td>£27,472</td><td>£23,435</td><td>£114,484</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>