<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>£15,504</td><td>£15,814</td><td>£16,130</td><td>£16,534</td><td>£16,947</td><td>£80,929</td></tr><tr><td>Total Expenses</td><td>£11,594</td><td>£11,675</td><td>£11,748</td><td>£11,830</td><td>£11,914</td><td>£58,761</td></tr><tr><td>Profit Before Tax</td><td>£3,910</td><td>£4,139</td><td>£4,383</td><td>£4,704</td><td>£5,033</td><td>£22,168</td></tr><tr><td>Profit After Tax      </td><td>£3,167</td><td>£3,353</td><td>£3,550</td><td>£3,810</td><td>£4,077</td><td>£17,956</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>£10,667</td><td>£16,228</td><td>£19,772</td><td>£21,006</td><td>£19,266</td><td>£86,939</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>27%</td><td>25%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>