<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>£18,180</td><td>£18,453</td><td>£18,729</td><td>£19,198</td><td>£19,678</td><td>£94,238</td></tr><tr><td>Total Expenses</td><td>£13,149</td><td>£13,226</td><td>£13,295</td><td>£13,383</td><td>£13,474</td><td>£66,527</td></tr><tr><td>Profit Before Tax</td><td>£5,031</td><td>£5,227</td><td>£5,435</td><td>£5,814</td><td>£6,204</td><td>£27,711</td></tr><tr><td>Profit After Tax      </td><td>£4,075</td><td>£4,234</td><td>£4,402</td><td>£4,710</td><td>£5,025</td><td>£22,446</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£13,376</td><td>£17,084</td><td>£19,663</td><td>£13,895</td><td>£71,268</td></tr><tr><td>Net Return</td><td>£11,325</td><td>£17,610</td><td>£21,487</td><td>£24,372</td><td>£18,920</td><td>£93,714</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>