<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>£15,900</td><td>£16,218</td><td>£16,542</td><td>£16,956</td><td>£17,380</td><td>£82,996</td></tr><tr><td>Total Expenses</td><td>£10,616</td><td>£10,661</td><td>£10,703</td><td>£10,755</td><td>£10,808</td><td>£53,544</td></tr><tr><td>Profit Before Tax</td><td>£5,284</td><td>£5,557</td><td>£5,839</td><td>£6,201</td><td>£6,572</td><td>£29,452</td></tr><tr><td>Profit After Tax      </td><td>£4,280</td><td>£4,501</td><td>£4,730</td><td>£5,023</td><td>£5,323</td><td>£23,856</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£13,648</td><td>£17,196</td><td>£18,228</td><td>£16,101</td><td>£73,122</td></tr><tr><td>Net Return</td><td>£12,230</td><td>£18,149</td><td>£21,925</td><td>£23,250</td><td>£21,424</td><td>£96,978</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>