<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>£19,320</td><td>£19,610</td><td>£20,100</td><td>£20,603</td><td>£21,221</td><td>£100,853</td></tr><tr><td>Total Expenses</td><td>£13,541</td><td>£13,581</td><td>£13,641</td><td>£13,702</td><td>£13,775</td><td>£68,240</td></tr><tr><td>Profit Before Tax</td><td>£5,779</td><td>£6,029</td><td>£6,459</td><td>£6,900</td><td>£7,446</td><td>£32,613</td></tr><tr><td>Profit After Tax      </td><td>£4,681</td><td>£4,883</td><td>£5,232</td><td>£5,589</td><td>£6,031</td><td>£26,416</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>£20,125</td><td>£75,550</td></tr><tr><td>Net Return</td><td>£14,481</td><td>£15,026</td><td>£21,728</td><td>£24,575</td><td>£26,156</td><td>£101,967</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>