<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>£17,316</td><td>£17,576</td><td>£17,839</td><td>£18,285</td><td>£18,742</td><td>£89,759</td></tr><tr><td>Total Expenses</td><td>£12,578</td><td>£12,654</td><td>£12,721</td><td>£12,808</td><td>£12,896</td><td>£63,658</td></tr><tr><td>Profit Before Tax</td><td>£4,738</td><td>£4,922</td><td>£5,118</td><td>£5,477</td><td>£5,846</td><td>£26,101</td></tr><tr><td>Profit After Tax      </td><td>£3,838</td><td>£3,987</td><td>£4,146</td><td>£4,437</td><td>£4,735</td><td>£21,142</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£15,576</td><td>£17,926</td><td>£19,002</td><td>£15,107</td><td>£75,860</td></tr><tr><td>Net Return</td><td>£12,086</td><td>£19,562</td><td>£22,072</td><td>£23,439</td><td>£19,842</td><td>£97,002</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>