<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>£17,280</td><td>£17,626</td><td>£17,978</td><td>£18,428</td><td>£18,888</td><td>£90,200</td></tr><tr><td>Total Expenses</td><td>£12,414</td><td>£12,498</td><td>£12,574</td><td>£12,661</td><td>£12,750</td><td>£62,897</td></tr><tr><td>Profit Before Tax</td><td>£4,866</td><td>£5,127</td><td>£5,404</td><td>£5,766</td><td>£6,138</td><td>£27,302</td></tr><tr><td>Profit After Tax      </td><td>£3,942</td><td>£4,153</td><td>£4,377</td><td>£4,671</td><td>£4,972</td><td>£22,115</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£13,902</td><td>£17,517</td><td>£18,568</td><td>£16,402</td><td>£74,488</td></tr><tr><td>Net Return</td><td>£12,040</td><td>£18,056</td><td>£21,894</td><td>£23,239</td><td>£21,374</td><td>£96,603</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>25%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>