<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>£16,416</td><td>£16,662</td><td>£16,912</td><td>£17,335</td><td>£17,768</td><td>£85,094</td></tr><tr><td>Total Expenses</td><td>£11,766</td><td>£11,840</td><td>£11,906</td><td>£11,991</td><td>£12,077</td><td>£59,580</td></tr><tr><td>Profit Before Tax</td><td>£4,650</td><td>£4,822</td><td>£5,006</td><td>£5,344</td><td>£5,692</td><td>£25,514</td></tr><tr><td>Profit After Tax      </td><td>£3,767</td><td>£3,906</td><td>£4,055</td><td>£4,329</td><td>£4,610</td><td>£20,666</td></tr><tr><td>Change In Property Value</td><td>£7,575</td><td>£14,304</td><td>£16,463</td><td>£17,451</td><td>£13,873</td><td>£69,666</td></tr><tr><td>Net Return</td><td>£11,342</td><td>£18,210</td><td>£20,517</td><td>£21,780</td><td>£18,484</td><td>£90,332</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>