<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>£14,808</td><td>£15,030</td><td>£15,256</td><td>£15,637</td><td>£16,028</td><td>£76,759</td></tr><tr><td>Total Expenses</td><td>£11,042</td><td>£11,114</td><td>£11,178</td><td>£11,258</td><td>£11,339</td><td>£55,931</td></tr><tr><td>Profit Before Tax</td><td>£3,766</td><td>£3,916</td><td>£4,078</td><td>£4,379</td><td>£4,688</td><td>£20,828</td></tr><tr><td>Profit After Tax      </td><td>£3,051</td><td>£3,172</td><td>£3,303</td><td>£3,547</td><td>£3,798</td><td>£16,870</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£13,313</td><td>£15,322</td><td>£16,241</td><td>£12,912</td><td>£64,837</td></tr><tr><td>Net Return</td><td>£10,101</td><td>£16,485</td><td>£18,625</td><td>£19,788</td><td>£16,709</td><td>£81,708</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>