<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>£15,756</td><td>£16,071</td><td>£16,393</td><td>£16,802</td><td>£17,222</td><td>£82,244</td></tr><tr><td>Total Expenses</td><td>£11,619</td><td>£11,701</td><td>£11,774</td><td>£11,857</td><td>£11,941</td><td>£58,893</td></tr><tr><td>Profit Before Tax</td><td>£4,137</td><td>£4,370</td><td>£4,619</td><td>£4,946</td><td>£5,281</td><td>£23,352</td></tr><tr><td>Profit After Tax      </td><td>£3,351</td><td>£3,540</td><td>£3,741</td><td>£4,006</td><td>£4,278</td><td>£18,915</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>£10,851</td><td>£16,415</td><td>£19,964</td><td>£21,202</td><td>£19,467</td><td>£87,898</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>19%</td><td>23%</td><td>25%</td><td>23%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>