<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>£14,844</td><td>£15,067</td><td>£15,293</td><td>£15,675</td><td>£16,067</td><td>£76,945</td></tr><tr><td>Total Expenses</td><td>£10,993</td><td>£11,028</td><td>£11,061</td><td>£11,110</td><td>£11,160</td><td>£55,352</td></tr><tr><td>Profit Before Tax</td><td>£3,851</td><td>£4,038</td><td>£4,232</td><td>£4,565</td><td>£4,907</td><td>£21,593</td></tr><tr><td>Profit After Tax      </td><td>£3,119</td><td>£3,271</td><td>£3,428</td><td>£3,698</td><td>£3,975</td><td>£17,491</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>£10,119</td><td>£16,186</td><td>£19,923</td><td>£22,682</td><td>£17,391</td><td>£86,301</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>