<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>£18,360</td><td>£18,635</td><td>£18,915</td><td>£19,388</td><td>£19,872</td><td>£95,171</td></tr><tr><td>Total Expenses</td><td>£12,522</td><td>£12,599</td><td>£12,668</td><td>£12,757</td><td>£12,848</td><td>£63,395</td></tr><tr><td>Profit Before Tax</td><td>£5,838</td><td>£6,036</td><td>£6,247</td><td>£6,631</td><td>£7,024</td><td>£31,776</td></tr><tr><td>Profit After Tax      </td><td>£4,729</td><td>£4,889</td><td>£5,060</td><td>£5,371</td><td>£5,690</td><td>£25,739</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£15,293</td><td>£17,600</td><td>£18,656</td><td>£14,832</td><td>£74,480</td></tr><tr><td>Net Return</td><td>£12,828</td><td>£20,182</td><td>£22,660</td><td>£24,027</td><td>£20,521</td><td>£100,219</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>