<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>£16,248</td><td>£16,492</td><td>£16,739</td><td>£17,158</td><td>£17,587</td><td>£84,223</td></tr><tr><td>Total Expenses</td><td>£11,667</td><td>£11,741</td><td>£11,807</td><td>£11,891</td><td>£11,976</td><td>£59,082</td></tr><tr><td>Profit Before Tax</td><td>£4,581</td><td>£4,750</td><td>£4,932</td><td>£5,267</td><td>£5,610</td><td>£25,141</td></tr><tr><td>Profit After Tax      </td><td>£3,711</td><td>£3,848</td><td>£3,995</td><td>£4,266</td><td>£4,544</td><td>£20,364</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£11,209</td><td>£18,007</td><td>£20,291</td><td>£21,540</td><td>£18,277</td><td>£89,326</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>