<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>£17,628</td><td>£17,892</td><td>£18,161</td><td>£18,615</td><td>£19,080</td><td>£91,376</td></tr><tr><td>Total Expenses</td><td>£12,627</td><td>£12,703</td><td>£12,771</td><td>£12,859</td><td>£12,948</td><td>£63,908</td></tr><tr><td>Profit Before Tax</td><td>£5,001</td><td>£5,189</td><td>£5,390</td><td>£5,756</td><td>£6,132</td><td>£27,468</td></tr><tr><td>Profit After Tax      </td><td>£4,051</td><td>£4,203</td><td>£4,366</td><td>£4,663</td><td>£4,967</td><td>£22,249</td></tr><tr><td>Change In Property Value</td><td>£8,265</td><td>£15,607</td><td>£17,962</td><td>£19,040</td><td>£15,137</td><td>£76,011</td></tr><tr><td>Net Return</td><td>£12,316</td><td>£19,810</td><td>£22,328</td><td>£23,703</td><td>£20,104</td><td>£98,261</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>