<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>£17,868</td><td>£18,136</td><td>£18,408</td><td>£18,868</td><td>£19,340</td><td>£92,620</td></tr><tr><td>Total Expenses</td><td>£12,633</td><td>£12,710</td><td>£12,778</td><td>£12,866</td><td>£12,956</td><td>£63,944</td></tr><tr><td>Profit Before Tax</td><td>£5,235</td><td>£5,426</td><td>£5,630</td><td>£6,002</td><td>£6,384</td><td>£28,676</td></tr><tr><td>Profit After Tax      </td><td>£4,240</td><td>£4,395</td><td>£4,560</td><td>£4,862</td><td>£5,171</td><td>£23,228</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£15,576</td><td>£17,926</td><td>£19,002</td><td>£15,107</td><td>£75,860</td></tr><tr><td>Net Return</td><td>£12,489</td><td>£19,971</td><td>£22,487</td><td>£23,864</td><td>£20,278</td><td>£99,087</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>