<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>£18,528</td><td>£18,806</td><td>£19,088</td><td>£19,565</td><td>£20,054</td><td>£96,041</td></tr><tr><td>Total Expenses</td><td>£12,810</td><td>£12,850</td><td>£12,888</td><td>£12,947</td><td>£13,006</td><td>£64,501</td></tr><tr><td>Profit Before Tax</td><td>£5,718</td><td>£5,956</td><td>£6,200</td><td>£6,619</td><td>£7,048</td><td>£31,541</td></tr><tr><td>Profit After Tax      </td><td>£4,632</td><td>£4,824</td><td>£5,022</td><td>£5,361</td><td>£5,709</td><td>£25,548</td></tr><tr><td>Change In Property Value</td><td>£11,375</td><td>£18,501</td><td>£21,293</td><td>£22,570</td><td>£19,937</td><td>£93,675</td></tr><tr><td>Net Return</td><td>£16,007</td><td>£23,325</td><td>£26,314</td><td>£27,931</td><td>£25,646</td><td>£119,223</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>16%</td><td>23%</td><td>26%</td><td>27%</td><td>25%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>