<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>£18,144</td><td>£18,416</td><td>£18,692</td><td>£19,160</td><td>£19,639</td><td>£94,051</td></tr><tr><td>Total Expenses</td><td>£12,661</td><td>£12,738</td><td>£12,807</td><td>£12,895</td><td>£12,986</td><td>£64,087</td></tr><tr><td>Profit Before Tax</td><td>£5,483</td><td>£5,678</td><td>£5,886</td><td>£6,264</td><td>£6,653</td><td>£29,964</td></tr><tr><td>Profit After Tax      </td><td>£4,441</td><td>£4,599</td><td>£4,767</td><td>£5,074</td><td>£5,389</td><td>£24,271</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>£12,690</td><td>£20,175</td><td>£22,694</td><td>£24,076</td><td>£20,495</td><td>£100,130</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>