<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>£17,820</td><td>£18,087</td><td>£18,359</td><td>£18,818</td><td>£19,288</td><td>£92,372</td></tr><tr><td>Total Expenses</td><td>£12,469</td><td>£12,546</td><td>£12,614</td><td>£12,702</td><td>£12,792</td><td>£63,123</td></tr><tr><td>Profit Before Tax</td><td>£5,351</td><td>£5,541</td><td>£5,744</td><td>£6,116</td><td>£6,496</td><td>£29,249</td></tr><tr><td>Profit After Tax      </td><td>£4,334</td><td>£4,488</td><td>£4,653</td><td>£4,954</td><td>£5,262</td><td>£23,692</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£15,296</td><td>£17,604</td><td>£18,660</td><td>£14,835</td><td>£74,494</td></tr><tr><td>Net Return</td><td>£12,434</td><td>£19,784</td><td>£22,257</td><td>£23,614</td><td>£20,097</td><td>£98,185</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>