<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>£15,552</td><td>£15,863</td><td>£16,180</td><td>£16,585</td><td>£16,999</td><td>£81,180</td></tr><tr><td>Total Expenses</td><td>£11,760</td><td>£11,841</td><td>£11,914</td><td>£11,996</td><td>£12,080</td><td>£59,590</td></tr><tr><td>Profit Before Tax</td><td>£3,792</td><td>£4,022</td><td>£4,267</td><td>£4,589</td><td>£4,919</td><td>£21,589</td></tr><tr><td>Profit After Tax      </td><td>£3,072</td><td>£3,258</td><td>£3,456</td><td>£3,717</td><td>£3,985</td><td>£17,487</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£13,133</td><td>£16,547</td><td>£17,540</td><td>£15,493</td><td>£70,363</td></tr><tr><td>Net Return</td><td>£10,722</td><td>£16,390</td><td>£20,003</td><td>£21,257</td><td>£19,478</td><td>£87,850</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>