<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>£17,328</td><td>£17,588</td><td>£17,852</td><td>£18,298</td><td>£18,755</td><td>£89,821</td></tr><tr><td>Total Expenses</td><td>£12,581</td><td>£12,657</td><td>£12,724</td><td>£12,811</td><td>£12,899</td><td>£63,672</td></tr><tr><td>Profit Before Tax</td><td>£4,747</td><td>£4,931</td><td>£5,127</td><td>£5,487</td><td>£5,856</td><td>£26,149</td></tr><tr><td>Profit After Tax      </td><td>£3,845</td><td>£3,994</td><td>£4,153</td><td>£4,445</td><td>£4,744</td><td>£21,181</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£15,579</td><td>£17,930</td><td>£19,006</td><td>£15,109</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£12,095</td><td>£19,573</td><td>£22,083</td><td>£23,450</td><td>£19,853</td><td>£97,054</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>