<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>£16,176</td><td>£16,419</td><td>£16,665</td><td>£17,082</td><td>£17,509</td><td>£83,850</td></tr><tr><td>Total Expenses</td><td>£11,500</td><td>£11,575</td><td>£11,640</td><td>£11,724</td><td>£11,809</td><td>£58,249</td></tr><tr><td>Profit Before Tax</td><td>£4,676</td><td>£4,844</td><td>£5,025</td><td>£5,358</td><td>£5,699</td><td>£25,601</td></tr><tr><td>Profit After Tax      </td><td>£3,787</td><td>£3,924</td><td>£4,070</td><td>£4,340</td><td>£4,616</td><td>£20,737</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£13,879</td><td>£15,974</td><td>£16,932</td><td>£13,461</td><td>£67,596</td></tr><tr><td>Net Return</td><td>£11,137</td><td>£17,803</td><td>£20,044</td><td>£21,272</td><td>£18,078</td><td>£88,333</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>