<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>£16,512</td><td>£16,760</td><td>£17,011</td><td>£17,436</td><td>£17,872</td><td>£85,591</td></tr><tr><td>Total Expenses</td><td>£11,824</td><td>£11,898</td><td>£11,965</td><td>£12,049</td><td>£12,135</td><td>£59,871</td></tr><tr><td>Profit Before Tax</td><td>£4,688</td><td>£4,861</td><td>£5,047</td><td>£5,387</td><td>£5,737</td><td>£25,721</td></tr><tr><td>Profit After Tax      </td><td>£3,798</td><td>£3,938</td><td>£4,088</td><td>£4,364</td><td>£4,647</td><td>£20,834</td></tr><tr><td>Change In Property Value</td><td>£7,620</td><td>£14,389</td><td>£16,561</td><td>£17,554</td><td>£13,956</td><td>£70,079</td></tr><tr><td>Net Return</td><td>£11,418</td><td>£18,327</td><td>£20,648</td><td>£21,918</td><td>£18,603</td><td>£90,913</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>