<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>£18,396</td><td>£18,672</td><td>£18,952</td><td>£19,426</td><td>£19,911</td><td>£95,357</td></tr><tr><td>Total Expenses</td><td>£12,945</td><td>£13,023</td><td>£13,092</td><td>£13,181</td><td>£13,272</td><td>£65,513</td></tr><tr><td>Profit Before Tax</td><td>£5,451</td><td>£5,649</td><td>£5,860</td><td>£6,245</td><td>£6,639</td><td>£29,845</td></tr><tr><td>Profit After Tax      </td><td>£4,415</td><td>£4,576</td><td>£4,747</td><td>£5,058</td><td>£5,378</td><td>£24,174</td></tr><tr><td>Change In Property Value</td><td>£8,490</td><td>£16,032</td><td>£18,451</td><td>£19,558</td><td>£15,549</td><td>£78,081</td></tr><tr><td>Net Return</td><td>£12,905</td><td>£20,608</td><td>£23,198</td><td>£24,617</td><td>£20,927</td><td>£102,255</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>