<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>£15,120</td><td>£15,347</td><td>£15,577</td><td>£15,966</td><td>£16,366</td><td>£78,376</td></tr><tr><td>Total Expenses</td><td>£11,021</td><td>£11,056</td><td>£11,089</td><td>£11,139</td><td>£11,189</td><td>£55,495</td></tr><tr><td>Profit Before Tax</td><td>£4,099</td><td>£4,291</td><td>£4,488</td><td>£4,828</td><td>£5,176</td><td>£22,881</td></tr><tr><td>Profit After Tax      </td><td>£3,320</td><td>£3,475</td><td>£3,635</td><td>£3,910</td><td>£4,193</td><td>£18,534</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£12,915</td><td>£16,495</td><td>£18,985</td><td>£13,416</td><td>£68,811</td></tr><tr><td>Net Return</td><td>£10,320</td><td>£16,390</td><td>£20,130</td><td>£22,895</td><td>£17,608</td><td>£87,344</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>