<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>£17,880</td><td>£18,148</td><td>£18,420</td><td>£18,881</td><td>£19,353</td><td>£92,683</td></tr><tr><td>Total Expenses</td><td>£12,745</td><td>£12,784</td><td>£12,822</td><td>£12,878</td><td>£12,936</td><td>£64,165</td></tr><tr><td>Profit Before Tax</td><td>£5,135</td><td>£5,364</td><td>£5,599</td><td>£6,003</td><td>£6,417</td><td>£28,518</td></tr><tr><td>Profit After Tax      </td><td>£4,159</td><td>£4,345</td><td>£4,535</td><td>£4,862</td><td>£5,198</td><td>£23,099</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£14,991</td><td>£19,146</td><td>£22,036</td><td>£15,572</td><td>£79,870</td></tr><tr><td>Net Return</td><td>£12,284</td><td>£19,335</td><td>£23,681</td><td>£26,898</td><td>£20,770</td><td>£102,969</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>