<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>£17,868</td><td>£18,136</td><td>£18,408</td><td>£18,868</td><td>£19,340</td><td>£92,620</td></tr><tr><td>Total Expenses</td><td>£12,957</td><td>£13,033</td><td>£13,102</td><td>£13,190</td><td>£13,279</td><td>£65,561</td></tr><tr><td>Profit Before Tax</td><td>£4,911</td><td>£5,103</td><td>£5,306</td><td>£5,679</td><td>£6,061</td><td>£27,060</td></tr><tr><td>Profit After Tax      </td><td>£3,978</td><td>£4,133</td><td>£4,298</td><td>£4,600</td><td>£4,909</td><td>£21,918</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£13,146</td><td>£16,790</td><td>£19,324</td><td>£13,655</td><td>£70,040</td></tr><tr><td>Net Return</td><td>£11,103</td><td>£17,279</td><td>£21,088</td><td>£23,923</td><td>£18,564</td><td>£91,958</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>104%</td></tr></tbody></table></div></div></template></turbo-stream>