<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>£14,724</td><td>£15,018</td><td>£15,319</td><td>£15,702</td><td>£16,094</td><td>£76,858</td></tr><tr><td>Total Expenses</td><td>£10,873</td><td>£10,952</td><td>£11,023</td><td>£11,103</td><td>£11,185</td><td>£55,136</td></tr><tr><td>Profit Before Tax</td><td>£3,851</td><td>£4,066</td><td>£4,296</td><td>£4,599</td><td>£4,909</td><td>£21,721</td></tr><tr><td>Profit After Tax      </td><td>£3,120</td><td>£3,294</td><td>£3,480</td><td>£3,725</td><td>£3,976</td><td>£17,594</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£11,845</td><td>£14,925</td><td>£15,820</td><td>£13,974</td><td>£63,464</td></tr><tr><td>Net Return</td><td>£10,020</td><td>£15,139</td><td>£18,404</td><td>£19,545</td><td>£17,951</td><td>£81,059</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>