<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>£15,360</td><td>£15,667</td><td>£15,981</td><td>£16,380</td><td>£16,790</td><td>£80,177</td></tr><tr><td>Total Expenses</td><td>£11,258</td><td>£11,339</td><td>£11,411</td><td>£11,493</td><td>£11,576</td><td>£57,076</td></tr><tr><td>Profit Before Tax</td><td>£4,102</td><td>£4,329</td><td>£4,570</td><td>£4,887</td><td>£5,213</td><td>£23,101</td></tr><tr><td>Profit After Tax      </td><td>£3,323</td><td>£3,506</td><td>£3,701</td><td>£3,959</td><td>£4,223</td><td>£18,712</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£12,360</td><td>£15,573</td><td>£16,508</td><td>£14,582</td><td>£66,222</td></tr><tr><td>Net Return</td><td>£10,523</td><td>£15,866</td><td>£19,275</td><td>£20,466</td><td>£18,805</td><td>£84,934</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>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>