<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>£15,120</td><td>£15,422</td><td>£15,731</td><td>£16,124</td><td>£16,527</td><td>£78,925</td></tr><tr><td>Total Expenses</td><td>£10,269</td><td>£10,349</td><td>£10,421</td><td>£10,502</td><td>£10,585</td><td>£52,126</td></tr><tr><td>Profit Before Tax</td><td>£4,851</td><td>£5,073</td><td>£5,310</td><td>£5,622</td><td>£5,942</td><td>£26,799</td></tr><tr><td>Profit After Tax      </td><td>£3,930</td><td>£4,109</td><td>£4,301</td><td>£4,554</td><td>£4,813</td><td>£21,707</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£10,815</td><td>£13,627</td><td>£14,445</td><td>£12,759</td><td>£57,946</td></tr><tr><td>Net Return</td><td>£10,230</td><td>£14,924</td><td>£17,928</td><td>£18,998</td><td>£17,573</td><td>£79,653</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>27%</td><td>25%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>