<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>£14,256</td><td>£14,541</td><td>£14,832</td><td>£15,203</td><td>£15,583</td><td>£74,415</td></tr><tr><td>Total Expenses</td><td>£11,095</td><td>£11,136</td><td>£11,176</td><td>£11,223</td><td>£11,272</td><td>£55,903</td></tr><tr><td>Profit Before Tax</td><td>£3,161</td><td>£3,405</td><td>£3,656</td><td>£3,979</td><td>£4,311</td><td>£18,511</td></tr><tr><td>Profit After Tax      </td><td>£2,560</td><td>£2,758</td><td>£2,961</td><td>£3,223</td><td>£3,492</td><td>£14,994</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£14,678</td><td>£18,494</td><td>£19,603</td><td>£17,316</td><td>£78,641</td></tr><tr><td>Net Return</td><td>£11,110</td><td>£17,435</td><td>£21,455</td><td>£22,827</td><td>£20,808</td><td>£93,635</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>30%</td><td>32%</td><td>29%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>