<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>£17,880</td><td>£18,148</td><td>£18,420</td><td>£18,881</td><td>£19,353</td><td>£92,683</td></tr><tr><td>Total Expenses</td><td>£12,636</td><td>£12,713</td><td>£12,781</td><td>£12,869</td><td>£12,959</td><td>£63,958</td></tr><tr><td>Profit Before Tax</td><td>£5,244</td><td>£5,435</td><td>£5,639</td><td>£6,012</td><td>£6,394</td><td>£28,724</td></tr><tr><td>Profit After Tax      </td><td>£4,248</td><td>£4,403</td><td>£4,568</td><td>£4,870</td><td>£5,179</td><td>£23,267</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£15,579</td><td>£17,930</td><td>£19,006</td><td>£15,109</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£12,498</td><td>£19,981</td><td>£22,498</td><td>£23,875</td><td>£20,289</td><td>£99,140</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>27%</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>