<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>£15,756</td><td>£15,992</td><td>£16,232</td><td>£16,638</td><td>£17,054</td><td>£81,673</td></tr><tr><td>Total Expenses</td><td>£11,619</td><td>£11,693</td><td>£11,758</td><td>£11,840</td><td>£11,925</td><td>£58,835</td></tr><tr><td>Profit Before Tax</td><td>£4,137</td><td>£4,299</td><td>£4,474</td><td>£4,798</td><td>£5,129</td><td>£22,837</td></tr><tr><td>Profit After Tax      </td><td>£3,351</td><td>£3,482</td><td>£3,624</td><td>£3,886</td><td>£4,155</td><td>£18,498</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£10,851</td><td>£17,645</td><td>£19,924</td><td>£21,164</td><td>£17,891</td><td>£87,474</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>