<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>£19,440</td><td>£19,732</td><td>£20,225</td><td>£20,731</td><td>£21,352</td><td>£101,479</td></tr><tr><td>Total Expenses</td><td>£14,656</td><td>£14,731</td><td>£14,824</td><td>£14,918</td><td>£15,023</td><td>£74,152</td></tr><tr><td>Profit Before Tax</td><td>£4,784</td><td>£5,000</td><td>£5,401</td><td>£5,812</td><td>£6,329</td><td>£27,327</td></tr><tr><td>Profit After Tax      </td><td>£3,875</td><td>£4,050</td><td>£4,375</td><td>£4,708</td><td>£5,127</td><td>£22,135</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£11,975</td><td>£12,393</td><td>£20,129</td><td>£22,840</td><td>£24,347</td><td>£91,684</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>