<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>£17,376</td><td>£17,637</td><td>£17,901</td><td>£18,349</td><td>£18,807</td><td>£90,070</td></tr><tr><td>Total Expenses</td><td>£12,473</td><td>£12,549</td><td>£12,617</td><td>£12,703</td><td>£12,792</td><td>£63,134</td></tr><tr><td>Profit Before Tax</td><td>£4,903</td><td>£5,087</td><td>£5,285</td><td>£5,646</td><td>£6,016</td><td>£26,936</td></tr><tr><td>Profit After Tax      </td><td>£3,971</td><td>£4,121</td><td>£4,280</td><td>£4,573</td><td>£4,873</td><td>£21,818</td></tr><tr><td>Change In Property Value</td><td>£8,145</td><td>£15,380</td><td>£17,702</td><td>£18,764</td><td>£14,917</td><td>£74,908</td></tr><tr><td>Net Return</td><td>£12,116</td><td>£19,501</td><td>£21,982</td><td>£23,336</td><td>£19,790</td><td>£96,726</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>