<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>£15,000</td><td>£15,225</td><td>£15,453</td><td>£15,840</td><td>£16,236</td><td>£77,754</td></tr><tr><td>Total Expenses</td><td>£11,651</td><td>£11,686</td><td>£11,719</td><td>£11,768</td><td>£11,818</td><td>£58,642</td></tr><tr><td>Profit Before Tax</td><td>£3,349</td><td>£3,539</td><td>£3,734</td><td>£4,072</td><td>£4,417</td><td>£19,112</td></tr><tr><td>Profit After Tax      </td><td>£2,713</td><td>£2,867</td><td>£3,025</td><td>£3,298</td><td>£3,578</td><td>£15,480</td></tr><tr><td>Change In Property Value</td><td>£10,498</td><td>£17,075</td><td>£19,651</td><td>£20,830</td><td>£18,400</td><td>£86,455</td></tr><tr><td>Net Return</td><td>£13,211</td><td>£19,941</td><td>£22,676</td><td>£24,128</td><td>£21,978</td><td>£101,935</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>21%</td><td>24%</td><td>26%</td><td>24%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>