<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>£16,224</td><td>£16,467</td><td>£16,714</td><td>£17,132</td><td>£17,561</td><td>£84,099</td></tr><tr><td>Total Expenses</td><td>£10,971</td><td>£11,007</td><td>£11,042</td><td>£11,095</td><td>£11,148</td><td>£55,263</td></tr><tr><td>Profit Before Tax</td><td>£5,253</td><td>£5,460</td><td>£5,672</td><td>£6,038</td><td>£6,412</td><td>£28,836</td></tr><tr><td>Profit After Tax      </td><td>£4,255</td><td>£4,423</td><td>£4,594</td><td>£4,891</td><td>£5,194</td><td>£23,357</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£12,684</td><td>£16,201</td><td>£18,646</td><td>£13,176</td><td>£67,582</td></tr><tr><td>Net Return</td><td>£11,130</td><td>£17,107</td><td>£20,795</td><td>£23,536</td><td>£18,370</td><td>£90,939</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>13%</td><td>20%</td><td>25%</td><td>28%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>