<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>£14,004</td><td>£14,284</td><td>£14,570</td><td>£14,934</td><td>£15,307</td><td>£73,099</td></tr><tr><td>Total Expenses</td><td>£10,909</td><td>£10,950</td><td>£10,989</td><td>£11,036</td><td>£11,084</td><td>£54,967</td></tr><tr><td>Profit Before Tax</td><td>£3,095</td><td>£3,334</td><td>£3,581</td><td>£3,898</td><td>£4,224</td><td>£18,132</td></tr><tr><td>Profit After Tax      </td><td>£2,507</td><td>£2,701</td><td>£2,901</td><td>£3,158</td><td>£3,421</td><td>£14,687</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£14,420</td><td>£18,169</td><td>£19,259</td><td>£17,012</td><td>£77,261</td></tr><tr><td>Net Return</td><td>£10,907</td><td>£17,121</td><td>£21,070</td><td>£22,417</td><td>£20,434</td><td>£91,948</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>23%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>