<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>£18,480</td><td>£18,757</td><td>£19,039</td><td>£19,515</td><td>£20,002</td><td>£95,793</td></tr><tr><td>Total Expenses</td><td>£12,855</td><td>£12,933</td><td>£13,002</td><td>£13,092</td><td>£13,183</td><td>£65,066</td></tr><tr><td>Profit Before Tax</td><td>£5,625</td><td>£5,824</td><td>£6,036</td><td>£6,423</td><td>£6,819</td><td>£30,727</td></tr><tr><td>Profit After Tax      </td><td>£4,556</td><td>£4,718</td><td>£4,889</td><td>£5,203</td><td>£5,524</td><td>£24,889</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>£12,954</td><td>£20,577</td><td>£23,142</td><td>£24,550</td><td>£20,905</td><td>£102,128</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>