<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>£17,160</td><td>£17,417</td><td>£17,679</td><td>£18,121</td><td>£18,574</td><td>£88,950</td></tr><tr><td>Total Expenses</td><td>£12,082</td><td>£12,157</td><td>£12,224</td><td>£12,310</td><td>£12,398</td><td>£61,172</td></tr><tr><td>Profit Before Tax</td><td>£5,079</td><td>£5,260</td><td>£5,454</td><td>£5,810</td><td>£6,175</td><td>£27,778</td></tr><tr><td>Profit After Tax      </td><td>£4,114</td><td>£4,261</td><td>£4,418</td><td>£4,706</td><td>£5,002</td><td>£22,501</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>£11,914</td><td>£18,990</td><td>£21,370</td><td>£22,675</td><td>£19,287</td><td>£94,235</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>