<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>£17,676</td><td>£17,941</td><td>£18,210</td><td>£18,666</td><td>£19,132</td><td>£91,625</td></tr><tr><td>Total Expenses</td><td>£12,937</td><td>£13,014</td><td>£13,082</td><td>£13,169</td><td>£13,259</td><td>£65,461</td></tr><tr><td>Profit Before Tax</td><td>£4,739</td><td>£4,927</td><td>£5,128</td><td>£5,496</td><td>£5,874</td><td>£26,164</td></tr><tr><td>Profit After Tax      </td><td>£3,838</td><td>£3,991</td><td>£4,154</td><td>£4,452</td><td>£4,758</td><td>£21,193</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£16,145</td><td>£18,582</td><td>£19,697</td><td>£15,659</td><td>£78,632</td></tr><tr><td>Net Return</td><td>£12,388</td><td>£20,136</td><td>£22,736</td><td>£24,149</td><td>£20,416</td><td>£99,825</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>