<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>£13,452</td><td>£13,721</td><td>£13,995</td><td>£14,345</td><td>£14,704</td><td>£70,218</td></tr><tr><td>Total Expenses</td><td>£10,500</td><td>£10,540</td><td>£10,577</td><td>£10,623</td><td>£10,669</td><td>£52,909</td></tr><tr><td>Profit Before Tax</td><td>£2,952</td><td>£3,181</td><td>£3,418</td><td>£3,723</td><td>£4,035</td><td>£17,308</td></tr><tr><td>Profit After Tax      </td><td>£2,391</td><td>£2,577</td><td>£2,769</td><td>£3,015</td><td>£3,268</td><td>£14,020</td></tr><tr><td>Change In Property Value</td><td>£8,070</td><td>£13,854</td><td>£17,455</td><td>£18,503</td><td>£16,344</td><td>£74,226</td></tr><tr><td>Net Return</td><td>£10,461</td><td>£16,430</td><td>£20,224</td><td>£21,518</td><td>£19,612</td><td>£88,245</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>