<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>£18,204</td><td>£18,477</td><td>£18,754</td><td>£19,223</td><td>£19,704</td><td>£94,362</td></tr><tr><td>Total Expenses</td><td>£12,829</td><td>£12,907</td><td>£12,975</td><td>£13,064</td><td>£13,155</td><td>£64,931</td></tr><tr><td>Profit Before Tax</td><td>£5,375</td><td>£5,570</td><td>£5,779</td><td>£6,159</td><td>£6,549</td><td>£29,431</td></tr><tr><td>Profit After Tax      </td><td>£4,353</td><td>£4,512</td><td>£4,681</td><td>£4,989</td><td>£5,305</td><td>£23,840</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£15,862</td><td>£18,256</td><td>£19,351</td><td>£15,384</td><td>£77,253</td></tr><tr><td>Net Return</td><td>£12,753</td><td>£20,374</td><td>£22,937</td><td>£24,340</td><td>£20,689</td><td>£101,092</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>