<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>£10,723</td><td>£10,763</td><td>£10,802</td><td>£10,848</td><td>£10,895</td><td>£54,031</td></tr><tr><td>Profit Before Tax</td><td>£3,029</td><td>£3,264</td><td>£3,506</td><td>£3,817</td><td>£4,137</td><td>£17,752</td></tr><tr><td>Profit After Tax      </td><td>£2,453</td><td>£2,644</td><td>£2,840</td><td>£3,092</td><td>£3,351</td><td>£14,379</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>£10,703</td><td>£16,806</td><td>£20,685</td><td>£22,008</td><td>£20,059</td><td>£90,261</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>