<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>£14,244</td><td>£14,529</td><td>£14,819</td><td>£15,190</td><td>£15,570</td><td>£74,352</td></tr><tr><td>Total Expenses</td><td>£11,093</td><td>£11,134</td><td>£11,173</td><td>£11,220</td><td>£11,269</td><td>£55,889</td></tr><tr><td>Profit Before Tax</td><td>£3,151</td><td>£3,395</td><td>£3,646</td><td>£3,969</td><td>£4,301</td><td>£18,463</td></tr><tr><td>Profit After Tax      </td><td>£2,553</td><td>£2,750</td><td>£2,954</td><td>£3,215</td><td>£3,483</td><td>£14,955</td></tr><tr><td>Change In Property Value</td><td>£8,549</td><td>£14,675</td><td>£18,490</td><td>£19,600</td><td>£17,313</td><td>£78,627</td></tr><tr><td>Net Return</td><td>£11,101</td><td>£17,425</td><td>£21,444</td><td>£22,815</td><td>£20,797</td><td>£93,582</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>