<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>£15,600</td><td>£15,912</td><td>£16,230</td><td>£16,636</td><td>£17,052</td><td>£81,430</td></tr><tr><td>Total Expenses</td><td>£13,211</td><td>£13,292</td><td>£13,365</td><td>£13,447</td><td>£13,532</td><td>£66,847</td></tr><tr><td>Profit Before Tax</td><td>£2,389</td><td>£2,620</td><td>£2,865</td><td>£3,189</td><td>£3,520</td><td>£14,583</td></tr><tr><td>Profit After Tax      </td><td>£1,935</td><td>£2,122</td><td>£2,321</td><td>£2,583</td><td>£2,851</td><td>£11,813</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£15,447</td><td>£19,464</td><td>£20,632</td><td>£18,225</td><td>£82,766</td></tr><tr><td>Net Return</td><td>£10,934</td><td>£17,570</td><td>£21,785</td><td>£23,214</td><td>£21,076</td><td>£94,578</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>29%</td><td>31%</td><td>28%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>