<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>£18,168</td><td>£18,441</td><td>£18,717</td><td>£19,185</td><td>£19,665</td><td>£94,175</td></tr><tr><td>Total Expenses</td><td>£12,810</td><td>£12,887</td><td>£12,956</td><td>£13,044</td><td>£13,135</td><td>£64,831</td></tr><tr><td>Profit Before Tax</td><td>£5,358</td><td>£5,554</td><td>£5,762</td><td>£6,141</td><td>£6,530</td><td>£29,344</td></tr><tr><td>Profit After Tax      </td><td>£4,340</td><td>£4,498</td><td>£4,667</td><td>£4,974</td><td>£5,289</td><td>£23,769</td></tr><tr><td>Change In Property Value</td><td>£8,385</td><td>£15,834</td><td>£18,223</td><td>£19,317</td><td>£15,357</td><td>£77,115</td></tr><tr><td>Net Return</td><td>£12,725</td><td>£20,332</td><td>£22,890</td><td>£24,291</td><td>£20,646</td><td>£100,884</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>