<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>£17,220</td><td>£17,478</td><td>£17,740</td><td>£18,184</td><td>£18,639</td><td>£89,261</td></tr><tr><td>Total Expenses</td><td>£12,248</td><td>£12,324</td><td>£12,391</td><td>£12,478</td><td>£12,566</td><td>£62,007</td></tr><tr><td>Profit Before Tax</td><td>£4,972</td><td>£5,154</td><td>£5,349</td><td>£5,706</td><td>£6,073</td><td>£27,254</td></tr><tr><td>Profit After Tax      </td><td>£4,027</td><td>£4,175</td><td>£4,333</td><td>£4,622</td><td>£4,919</td><td>£22,076</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£15,012</td><td>£17,278</td><td>£18,314</td><td>£14,560</td><td>£73,114</td></tr><tr><td>Net Return</td><td>£11,977</td><td>£19,187</td><td>£21,610</td><td>£22,937</td><td>£19,479</td><td>£95,190</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>