<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>£17,736</td><td>£18,002</td><td>£18,272</td><td>£18,729</td><td>£19,197</td><td>£91,936</td></tr><tr><td>Total Expenses</td><td>£12,420</td><td>£12,497</td><td>£12,565</td><td>£12,652</td><td>£12,742</td><td>£62,877</td></tr><tr><td>Profit Before Tax</td><td>£5,316</td><td>£5,505</td><td>£5,707</td><td>£6,076</td><td>£6,455</td><td>£29,059</td></tr><tr><td>Profit After Tax      </td><td>£4,306</td><td>£4,459</td><td>£4,623</td><td>£4,922</td><td>£5,229</td><td>£23,538</td></tr><tr><td>Change In Property Value</td><td>£8,062</td><td>£15,224</td><td>£17,522</td><td>£18,573</td><td>£14,765</td><td>£74,146</td></tr><tr><td>Net Return</td><td>£12,368</td><td>£19,683</td><td>£22,144</td><td>£23,495</td><td>£19,994</td><td>£97,685</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>