<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>£12,828</td><td>£13,020</td><td>£13,216</td><td>£13,546</td><td>£13,885</td><td>£66,495</td></tr><tr><td>Total Expenses</td><td>£10,470</td><td>£10,502</td><td>£10,532</td><td>£10,575</td><td>£10,620</td><td>£52,698</td></tr><tr><td>Profit Before Tax</td><td>£2,358</td><td>£2,519</td><td>£2,684</td><td>£2,971</td><td>£3,265</td><td>£13,797</td></tr><tr><td>Profit After Tax      </td><td>£1,910</td><td>£2,040</td><td>£2,174</td><td>£2,407</td><td>£2,645</td><td>£11,176</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£15,370</td><td>£17,689</td><td>£18,751</td><td>£16,563</td><td>£77,822</td></tr><tr><td>Net Return</td><td>£11,360</td><td>£17,410</td><td>£19,863</td><td>£21,157</td><td>£19,208</td><td>£88,998</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>24%</td><td>25%</td><td>23%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>