<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>£16,896</td><td>£17,149</td><td>£17,407</td><td>£17,842</td><td>£18,288</td><td>£87,582</td></tr><tr><td>Total Expenses</td><td>£12,055</td><td>£12,130</td><td>£12,197</td><td>£12,283</td><td>£12,370</td><td>£61,035</td></tr><tr><td>Profit Before Tax</td><td>£4,841</td><td>£5,019</td><td>£5,210</td><td>£5,559</td><td>£5,918</td><td>£26,547</td></tr><tr><td>Profit After Tax      </td><td>£3,921</td><td>£4,065</td><td>£4,220</td><td>£4,503</td><td>£4,794</td><td>£21,503</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£14,285</td><td>£71,735</td></tr><tr><td>Net Return</td><td>£11,721</td><td>£18,794</td><td>£21,171</td><td>£22,472</td><td>£19,079</td><td>£93,238</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>