<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>£17,148</td><td>£17,405</td><td>£17,666</td><td>£18,108</td><td>£18,561</td><td>£88,888</td></tr><tr><td>Total Expenses</td><td>£12,201</td><td>£12,277</td><td>£12,344</td><td>£12,430</td><td>£12,518</td><td>£61,769</td></tr><tr><td>Profit Before Tax</td><td>£4,947</td><td>£5,129</td><td>£5,323</td><td>£5,678</td><td>£6,043</td><td>£27,119</td></tr><tr><td>Profit After Tax      </td><td>£4,007</td><td>£4,154</td><td>£4,311</td><td>£4,599</td><td>£4,895</td><td>£21,967</td></tr><tr><td>Change In Property Value</td><td>£7,913</td><td>£14,941</td><td>£17,196</td><td>£18,228</td><td>£14,491</td><td>£72,769</td></tr><tr><td>Net Return</td><td>£11,920</td><td>£19,096</td><td>£21,507</td><td>£22,827</td><td>£19,386</td><td>£94,736</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>