<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>£16,080</td><td>£16,321</td><td>£16,566</td><td>£16,980</td><td>£17,405</td><td>£83,352</td></tr><tr><td>Total Expenses</td><td>£11,330</td><td>£11,404</td><td>£11,470</td><td>£11,553</td><td>£11,638</td><td>£57,395</td></tr><tr><td>Profit Before Tax</td><td>£4,750</td><td>£4,917</td><td>£5,096</td><td>£5,427</td><td>£5,767</td><td>£25,958</td></tr><tr><td>Profit After Tax      </td><td>£3,848</td><td>£3,983</td><td>£4,128</td><td>£4,396</td><td>£4,671</td><td>£21,026</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£13,596</td><td>£15,648</td><td>£16,587</td><td>£13,186</td><td>£66,217</td></tr><tr><td>Net Return</td><td>£11,048</td><td>£17,579</td><td>£19,776</td><td>£20,983</td><td>£17,857</td><td>£87,242</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>