<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>£18,912</td><td>£19,196</td><td>£19,484</td><td>£19,971</td><td>£20,470</td><td>£98,032</td></tr><tr><td>Total Expenses</td><td>£13,253</td><td>£13,331</td><td>£13,401</td><td>£13,491</td><td>£13,584</td><td>£67,059</td></tr><tr><td>Profit Before Tax</td><td>£5,659</td><td>£5,865</td><td>£6,083</td><td>£6,479</td><td>£6,886</td><td>£30,973</td></tr><tr><td>Profit After Tax      </td><td>£4,584</td><td>£4,750</td><td>£4,927</td><td>£5,248</td><td>£5,578</td><td>£25,088</td></tr><tr><td>Change In Property Value</td><td>£8,729</td><td>£16,482</td><td>£18,970</td><td>£20,108</td><td>£15,986</td><td>£80,274</td></tr><tr><td>Net Return</td><td>£13,313</td><td>£21,233</td><td>£23,897</td><td>£25,356</td><td>£21,564</td><td>£105,362</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>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>