<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>£13,248</td><td>£13,447</td><td>£13,648</td><td>£13,990</td><td>£14,339</td><td>£68,672</td></tr><tr><td>Total Expenses</td><td>£10,351</td><td>£10,384</td><td>£10,414</td><td>£10,459</td><td>£10,504</td><td>£52,111</td></tr><tr><td>Profit Before Tax</td><td>£2,897</td><td>£3,063</td><td>£3,234</td><td>£3,531</td><td>£3,835</td><td>£16,561</td></tr><tr><td>Profit After Tax      </td><td>£2,346</td><td>£2,481</td><td>£2,620</td><td>£2,860</td><td>£3,107</td><td>£13,414</td></tr><tr><td>Change In Property Value</td><td>£9,275</td><td>£15,085</td><td>£17,362</td><td>£18,403</td><td>£16,256</td><td>£76,381</td></tr><tr><td>Net Return</td><td>£11,621</td><td>£17,566</td><td>£19,982</td><td>£21,263</td><td>£19,363</td><td>£89,795</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>24%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>