<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>£17,124</td><td>£17,381</td><td>£17,642</td><td>£18,083</td><td>£18,535</td><td>£88,764</td></tr><tr><td>Total Expenses</td><td>£12,062</td><td>£12,137</td><td>£12,205</td><td>£12,291</td><td>£12,378</td><td>£61,073</td></tr><tr><td>Profit Before Tax</td><td>£5,062</td><td>£5,243</td><td>£5,437</td><td>£5,792</td><td>£6,156</td><td>£27,691</td></tr><tr><td>Profit After Tax      </td><td>£4,100</td><td>£4,247</td><td>£4,404</td><td>£4,692</td><td>£4,987</td><td>£22,430</td></tr><tr><td>Change In Property Value</td><td>£7,785</td><td>£14,701</td><td>£16,919</td><td>£17,934</td><td>£14,258</td><td>£71,597</td></tr><tr><td>Net Return</td><td>£11,885</td><td>£18,948</td><td>£21,323</td><td>£22,626</td><td>£19,244</td><td>£94,027</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>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>