<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>£11,669</td><td>£11,743</td><td>£11,809</td><td>£11,892</td><td>£11,978</td><td>£59,090</td></tr><tr><td>Profit Before Tax</td><td>£4,579</td><td>£4,749</td><td>£4,930</td><td>£5,265</td><td>£5,609</td><td>£25,133</td></tr><tr><td>Profit After Tax      </td><td>£3,709</td><td>£3,847</td><td>£3,994</td><td>£4,265</td><td>£4,543</td><td>£20,357</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£11,209</td><td>£18,009</td><td>£20,293</td><td>£21,543</td><td>£18,279</td><td>£89,333</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>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>