<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>£15,276</td><td>£15,505</td><td>£15,738</td><td>£16,131</td><td>£16,534</td><td>£79,184</td></tr><tr><td>Total Expenses</td><td>£11,330</td><td>£11,403</td><td>£11,467</td><td>£11,548</td><td>£11,631</td><td>£57,380</td></tr><tr><td>Profit Before Tax</td><td>£3,946</td><td>£4,102</td><td>£4,271</td><td>£4,583</td><td>£4,903</td><td>£21,805</td></tr><tr><td>Profit After Tax      </td><td>£3,196</td><td>£3,323</td><td>£3,459</td><td>£3,712</td><td>£3,971</td><td>£17,662</td></tr><tr><td>Change In Property Value</td><td>£7,275</td><td>£13,738</td><td>£15,811</td><td>£16,759</td><td>£13,324</td><td>£66,907</td></tr><tr><td>Net Return</td><td>£10,471</td><td>£17,060</td><td>£19,270</td><td>£20,471</td><td>£17,295</td><td>£84,568</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>23%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>