<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>£12,771</td><td>£12,848</td><td>£12,916</td><td>£13,003</td><td>£13,092</td><td>£64,630</td></tr><tr><td>Profit Before Tax</td><td>£4,869</td><td>£5,057</td><td>£5,257</td><td>£5,625</td><td>£6,001</td><td>£26,808</td></tr><tr><td>Profit After Tax      </td><td>£3,944</td><td>£4,096</td><td>£4,259</td><td>£4,556</td><td>£4,861</td><td>£21,715</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£15,859</td><td>£18,252</td><td>£19,348</td><td>£15,381</td><td>£77,239</td></tr><tr><td>Net Return</td><td>£12,342</td><td>£19,955</td><td>£22,511</td><td>£23,903</td><td>£20,242</td><td>£98,954</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>