<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>£18,192</td><td>£18,465</td><td>£18,742</td><td>£19,210</td><td>£19,691</td><td>£94,300</td></tr><tr><td>Total Expenses</td><td>£12,827</td><td>£12,904</td><td>£12,973</td><td>£13,061</td><td>£13,152</td><td>£64,916</td></tr><tr><td>Profit Before Tax</td><td>£5,365</td><td>£5,561</td><td>£5,769</td><td>£6,149</td><td>£6,539</td><td>£29,384</td></tr><tr><td>Profit After Tax      </td><td>£4,346</td><td>£4,504</td><td>£4,673</td><td>£4,981</td><td>£5,296</td><td>£23,801</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£15,859</td><td>£18,252</td><td>£19,348</td><td>£15,381</td><td>£77,239</td></tr><tr><td>Net Return</td><td>£12,744</td><td>£20,364</td><td>£22,926</td><td>£24,328</td><td>£20,678</td><td>£101,040</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>