<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>£17,688</td><td>£17,953</td><td>£18,223</td><td>£18,678</td><td>£19,145</td><td>£91,687</td></tr><tr><td>Total Expenses</td><td>£12,392</td><td>£12,468</td><td>£12,536</td><td>£12,624</td><td>£12,713</td><td>£62,733</td></tr><tr><td>Profit Before Tax</td><td>£5,296</td><td>£5,485</td><td>£5,686</td><td>£6,055</td><td>£6,432</td><td>£28,955</td></tr><tr><td>Profit After Tax      </td><td>£4,290</td><td>£4,443</td><td>£4,606</td><td>£4,904</td><td>£5,210</td><td>£23,453</td></tr><tr><td>Change In Property Value</td><td>£8,040</td><td>£15,182</td><td>£17,473</td><td>£18,522</td><td>£14,725</td><td>£73,942</td></tr><tr><td>Net Return</td><td>£12,330</td><td>£19,625</td><td>£22,079</td><td>£23,426</td><td>£19,935</td><td>£97,395</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>28%</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>