<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>£15,936</td><td>£16,175</td><td>£16,418</td><td>£16,828</td><td>£17,249</td><td>£82,606</td></tr><tr><td>Total Expenses</td><td>£10,781</td><td>£10,817</td><td>£10,852</td><td>£10,903</td><td>£10,956</td><td>£54,309</td></tr><tr><td>Profit Before Tax</td><td>£5,155</td><td>£5,358</td><td>£5,566</td><td>£5,925</td><td>£6,293</td><td>£28,296</td></tr><tr><td>Profit After Tax      </td><td>£4,176</td><td>£4,340</td><td>£4,508</td><td>£4,799</td><td>£5,097</td><td>£22,920</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£12,454</td><td>£15,906</td><td>£18,307</td><td>£12,937</td><td>£66,353</td></tr><tr><td>Net Return</td><td>£10,926</td><td>£16,794</td><td>£20,415</td><td>£23,106</td><td>£18,034</td><td>£89,273</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>108%</td></tr></tbody></table></div></div></template></turbo-stream>