<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>£19,704</td><td>£20,000</td><td>£20,500</td><td>£21,012</td><td>£21,642</td><td>£102,858</td></tr><tr><td>Total Expenses</td><td>£14,681</td><td>£14,756</td><td>£14,849</td><td>£14,944</td><td>£15,050</td><td>£74,280</td></tr><tr><td>Profit Before Tax</td><td>£5,023</td><td>£5,243</td><td>£5,650</td><td>£6,068</td><td>£6,592</td><td>£28,577</td></tr><tr><td>Profit After Tax      </td><td>£4,069</td><td>£4,247</td><td>£4,577</td><td>£4,915</td><td>£5,340</td><td>£23,148</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£8,341</td><td>£15,751</td><td>£18,128</td><td>£19,216</td><td>£69,536</td></tr><tr><td>Net Return</td><td>£12,167</td><td>£12,589</td><td>£20,328</td><td>£23,043</td><td>£24,556</td><td>£92,684</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>15%</td><td>24%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>