<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>£15,048</td><td>£15,274</td><td>£15,503</td><td>£15,890</td><td>£16,288</td><td>£78,003</td></tr><tr><td>Total Expenses</td><td>£11,496</td><td>£11,531</td><td>£11,565</td><td>£11,614</td><td>£11,664</td><td>£57,871</td></tr><tr><td>Profit Before Tax</td><td>£3,552</td><td>£3,742</td><td>£3,938</td><td>£4,277</td><td>£4,623</td><td>£20,132</td></tr><tr><td>Profit After Tax      </td><td>£2,877</td><td>£3,031</td><td>£3,190</td><td>£3,464</td><td>£3,745</td><td>£16,307</td></tr><tr><td>Change In Property Value</td><td>£10,325</td><td>£16,793</td><td>£19,327</td><td>£20,487</td><td>£18,097</td><td>£85,028</td></tr><tr><td>Net Return</td><td>£13,202</td><td>£19,824</td><td>£22,517</td><td>£23,951</td><td>£21,842</td><td>£101,335</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>24%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>