<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>£15,252</td><td>£15,557</td><td>£15,868</td><td>£16,265</td><td>£16,672</td><td>£79,614</td></tr><tr><td>Total Expenses</td><td>£11,569</td><td>£11,649</td><td>£11,722</td><td>£11,803</td><td>£11,886</td><td>£58,629</td></tr><tr><td>Profit Before Tax</td><td>£3,683</td><td>£3,908</td><td>£4,147</td><td>£4,462</td><td>£4,785</td><td>£20,984</td></tr><tr><td>Profit After Tax      </td><td>£2,983</td><td>£3,165</td><td>£3,359</td><td>£3,614</td><td>£3,876</td><td>£16,997</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,875</td><td>£16,223</td><td>£17,196</td><td>£15,190</td><td>£68,983</td></tr><tr><td>Net Return</td><td>£10,483</td><td>£16,040</td><td>£19,581</td><td>£20,810</td><td>£19,066</td><td>£85,980</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>25%</td><td>27%</td><td>24%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>