<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>£21,168</td><td>£21,486</td><td>£22,023</td><td>£22,573</td><td>£23,250</td><td>£110,500</td></tr><tr><td>Total Expenses</td><td>£15,623</td><td>£15,700</td><td>£15,797</td><td>£15,896</td><td>£16,006</td><td>£79,022</td></tr><tr><td>Profit Before Tax</td><td>£5,545</td><td>£5,785</td><td>£6,226</td><td>£6,677</td><td>£7,244</td><td>£31,478</td></tr><tr><td>Profit After Tax      </td><td>£4,492</td><td>£4,686</td><td>£5,043</td><td>£5,409</td><td>£5,868</td><td>£25,497</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£13,192</td><td>£13,647</td><td>£21,964</td><td>£24,884</td><td>£26,511</td><td>£100,198</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>