<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>£17,424</td><td>£17,685</td><td>£17,951</td><td>£18,399</td><td>£18,859</td><td>£90,319</td></tr><tr><td>Total Expenses</td><td>£12,108</td><td>£12,184</td><td>£12,252</td><td>£12,338</td><td>£12,427</td><td>£61,309</td></tr><tr><td>Profit Before Tax</td><td>£5,316</td><td>£5,501</td><td>£5,699</td><td>£6,061</td><td>£6,432</td><td>£29,010</td></tr><tr><td>Profit After Tax      </td><td>£4,306</td><td>£4,456</td><td>£4,616</td><td>£4,910</td><td>£5,210</td><td>£23,498</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£14,285</td><td>£71,735</td></tr><tr><td>Net Return</td><td>£12,106</td><td>£19,185</td><td>£21,568</td><td>£22,878</td><td>£19,496</td><td>£95,233</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>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>