<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>£15,156</td><td>£15,383</td><td>£15,614</td><td>£16,004</td><td>£16,405</td><td>£78,562</td></tr><tr><td>Total Expenses</td><td>£11,254</td><td>£11,326</td><td>£11,390</td><td>£11,471</td><td>£11,554</td><td>£56,996</td></tr><tr><td>Profit Before Tax</td><td>£3,902</td><td>£4,057</td><td>£4,224</td><td>£4,533</td><td>£4,851</td><td>£21,566</td></tr><tr><td>Profit After Tax      </td><td>£3,161</td><td>£3,286</td><td>£3,421</td><td>£3,672</td><td>£3,929</td><td>£17,469</td></tr><tr><td>Change In Property Value</td><td>£7,215</td><td>£13,624</td><td>£15,680</td><td>£16,621</td><td>£13,214</td><td>£66,355</td></tr><tr><td>Net Return</td><td>£10,376</td><td>£16,910</td><td>£19,101</td><td>£20,293</td><td>£17,143</td><td>£83,824</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</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>23%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>