<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>£15,504</td><td>£15,814</td><td>£16,130</td><td>£16,534</td><td>£16,947</td><td>£80,929</td></tr><tr><td>Total Expenses</td><td>£10,094</td><td>£10,138</td><td>£10,180</td><td>£10,230</td><td>£10,282</td><td>£50,924</td></tr><tr><td>Profit Before Tax</td><td>£5,410</td><td>£5,676</td><td>£5,951</td><td>£6,303</td><td>£6,665</td><td>£30,005</td></tr><tr><td>Profit After Tax      </td><td>£4,382</td><td>£4,598</td><td>£4,820</td><td>£5,106</td><td>£5,398</td><td>£24,304</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,875</td><td>£16,223</td><td>£17,196</td><td>£15,190</td><td>£68,983</td></tr><tr><td>Net Return</td><td>£11,882</td><td>£17,473</td><td>£21,043</td><td>£22,302</td><td>£20,588</td><td>£93,287</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>26%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>