<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>£17,016</td><td>£17,271</td><td>£17,530</td><td>£17,969</td><td>£18,418</td><td>£88,204</td></tr><tr><td>Total Expenses</td><td>£12,389</td><td>£12,464</td><td>£12,531</td><td>£12,617</td><td>£12,705</td><td>£62,706</td></tr><tr><td>Profit Before Tax</td><td>£4,627</td><td>£4,807</td><td>£4,999</td><td>£5,352</td><td>£5,713</td><td>£25,498</td></tr><tr><td>Profit After Tax      </td><td>£3,748</td><td>£3,894</td><td>£4,049</td><td>£4,335</td><td>£4,628</td><td>£20,653</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£15,296</td><td>£17,604</td><td>£18,660</td><td>£14,835</td><td>£74,494</td></tr><tr><td>Net Return</td><td>£11,848</td><td>£19,189</td><td>£21,653</td><td>£22,995</td><td>£19,462</td><td>£95,147</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>