<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>£17,544</td><td>£17,807</td><td>£18,074</td><td>£18,526</td><td>£18,989</td><td>£90,941</td></tr><tr><td>Total Expenses</td><td>£12,577</td><td>£12,653</td><td>£12,721</td><td>£12,808</td><td>£12,897</td><td>£63,657</td></tr><tr><td>Profit Before Tax</td><td>£4,967</td><td>£5,154</td><td>£5,353</td><td>£5,718</td><td>£6,092</td><td>£27,284</td></tr><tr><td>Profit After Tax      </td><td>£4,023</td><td>£4,175</td><td>£4,336</td><td>£4,632</td><td>£4,935</td><td>£22,100</td></tr><tr><td>Change In Property Value</td><td>£8,226</td><td>£15,534</td><td>£17,878</td><td>£18,951</td><td>£15,066</td><td>£75,655</td></tr><tr><td>Net Return</td><td>£12,249</td><td>£19,708</td><td>£22,214</td><td>£23,582</td><td>£20,001</td><td>£97,755</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>