<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>£13,752</td><td>£14,027</td><td>£14,308</td><td>£14,665</td><td>£15,032</td><td>£71,784</td></tr><tr><td>Total Expenses</td><td>£10,722</td><td>£10,762</td><td>£10,800</td><td>£10,846</td><td>£10,894</td><td>£54,023</td></tr><tr><td>Profit Before Tax</td><td>£3,030</td><td>£3,265</td><td>£3,508</td><td>£3,819</td><td>£4,138</td><td>£17,761</td></tr><tr><td>Profit After Tax      </td><td>£2,455</td><td>£2,645</td><td>£2,841</td><td>£3,093</td><td>£3,352</td><td>£14,386</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£14,160</td><td>£17,842</td><td>£18,912</td><td>£16,706</td><td>£75,868</td></tr><tr><td>Net Return</td><td>£10,703</td><td>£16,805</td><td>£20,683</td><td>£22,005</td><td>£20,058</td><td>£90,254</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>129%</td></tr></tbody></table></div></div></template></turbo-stream>