<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>£17,004</td><td>£17,259</td><td>£17,518</td><td>£17,956</td><td>£18,405</td><td>£88,142</td></tr><tr><td>Total Expenses</td><td>£11,744</td><td>£11,820</td><td>£11,887</td><td>£11,972</td><td>£12,060</td><td>£59,482</td></tr><tr><td>Profit Before Tax</td><td>£5,260</td><td>£5,439</td><td>£5,631</td><td>£5,984</td><td>£6,345</td><td>£28,659</td></tr><tr><td>Profit After Tax      </td><td>£4,260</td><td>£4,406</td><td>£4,561</td><td>£4,847</td><td>£5,140</td><td>£23,214</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£11,760</td><td>£18,568</td><td>£20,861</td><td>£22,125</td><td>£18,875</td><td>£92,190</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>