<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>£13,776</td><td>£13,983</td><td>£14,192</td><td>£14,547</td><td>£14,911</td><td>£71,409</td></tr><tr><td>Total Expenses</td><td>£10,243</td><td>£10,276</td><td>£10,307</td><td>£10,353</td><td>£10,400</td><td>£51,581</td></tr><tr><td>Profit Before Tax</td><td>£3,533</td><td>£3,706</td><td>£3,885</td><td>£4,194</td><td>£4,510</td><td>£19,828</td></tr><tr><td>Profit After Tax      </td><td>£2,862</td><td>£3,002</td><td>£3,147</td><td>£3,397</td><td>£3,653</td><td>£16,061</td></tr><tr><td>Change In Property Value</td><td>£9,100</td><td>£14,801</td><td>£17,034</td><td>£18,056</td><td>£15,950</td><td>£74,940</td></tr><tr><td>Net Return</td><td>£11,962</td><td>£17,803</td><td>£20,181</td><td>£21,453</td><td>£19,603</td><td>£91,001</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>15%</td><td>22%</td><td>25%</td><td>27%</td><td>25%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>