<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>£14,304</td><td>£14,590</td><td>£14,882</td><td>£15,254</td><td>£15,635</td><td>£74,665</td></tr><tr><td>Total Expenses</td><td>£10,779</td><td>£10,820</td><td>£10,859</td><td>£10,907</td><td>£10,956</td><td>£54,319</td></tr><tr><td>Profit Before Tax</td><td>£3,525</td><td>£3,770</td><td>£4,023</td><td>£4,347</td><td>£4,680</td><td>£20,346</td></tr><tr><td>Profit After Tax      </td><td>£2,856</td><td>£3,054</td><td>£3,258</td><td>£3,521</td><td>£3,791</td><td>£16,480</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£14,163</td><td>£17,845</td><td>£18,915</td><td>£16,709</td><td>£75,881</td></tr><tr><td>Net Return</td><td>£11,106</td><td>£17,217</td><td>£21,103</td><td>£22,437</td><td>£20,499</td><td>£92,361</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>30%</td><td>32%</td><td>29%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>