<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>£19,596</td><td>£19,890</td><td>£20,387</td><td>£20,897</td><td>£21,524</td><td>£102,294</td></tr><tr><td>Total Expenses</td><td>£13,569</td><td>£13,609</td><td>£13,670</td><td>£13,732</td><td>£13,805</td><td>£68,385</td></tr><tr><td>Profit Before Tax</td><td>£6,027</td><td>£6,280</td><td>£6,717</td><td>£7,165</td><td>£7,719</td><td>£33,909</td></tr><tr><td>Profit After Tax      </td><td>£4,882</td><td>£5,087</td><td>£5,441</td><td>£5,804</td><td>£6,252</td><td>£27,466</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£10,143</td><td>£16,497</td><td>£18,986</td><td>£20,126</td><td>£75,552</td></tr><tr><td>Net Return</td><td>£14,682</td><td>£15,230</td><td>£21,938</td><td>£24,790</td><td>£26,378</td><td>£103,018</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>30%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>