<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>£18,276</td><td>£18,550</td><td>£18,828</td><td>£19,299</td><td>£19,782</td><td>£94,735</td></tr><tr><td>Total Expenses</td><td>£12,875</td><td>£12,953</td><td>£13,021</td><td>£13,110</td><td>£13,201</td><td>£65,161</td></tr><tr><td>Profit Before Tax</td><td>£5,401</td><td>£5,598</td><td>£5,807</td><td>£6,189</td><td>£6,580</td><td>£29,574</td></tr><tr><td>Profit After Tax      </td><td>£4,375</td><td>£4,534</td><td>£4,704</td><td>£5,013</td><td>£5,330</td><td>£23,955</td></tr><tr><td>Change In Property Value</td><td>£8,436</td><td>£15,930</td><td>£18,334</td><td>£19,434</td><td>£15,450</td><td>£77,584</td></tr><tr><td>Net Return</td><td>£12,811</td><td>£20,464</td><td>£23,038</td><td>£24,447</td><td>£20,780</td><td>£101,539</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>