<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>£17,640</td><td>£17,905</td><td>£18,173</td><td>£18,627</td><td>£19,093</td><td>£91,438</td></tr><tr><td>Total Expenses</td><td>£12,773</td><td>£12,849</td><td>£12,917</td><td>£13,005</td><td>£13,094</td><td>£64,638</td></tr><tr><td>Profit Before Tax</td><td>£4,867</td><td>£5,055</td><td>£5,256</td><td>£5,623</td><td>£5,999</td><td>£26,800</td></tr><tr><td>Profit After Tax      </td><td>£3,942</td><td>£4,095</td><td>£4,257</td><td>£4,555</td><td>£4,860</td><td>£21,708</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£15,862</td><td>£18,256</td><td>£19,351</td><td>£15,384</td><td>£77,253</td></tr><tr><td>Net Return</td><td>£12,342</td><td>£19,957</td><td>£22,513</td><td>£23,906</td><td>£20,244</td><td>£98,961</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>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>