<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>£14,964</td><td>£15,188</td><td>£15,416</td><td>£15,802</td><td>£16,197</td><td>£77,567</td></tr><tr><td>Total Expenses</td><td>£10,575</td><td>£10,647</td><td>£10,711</td><td>£10,791</td><td>£10,874</td><td>£53,599</td></tr><tr><td>Profit Before Tax</td><td>£4,389</td><td>£4,541</td><td>£4,705</td><td>£5,010</td><td>£5,323</td><td>£23,969</td></tr><tr><td>Profit After Tax      </td><td>£3,555</td><td>£3,678</td><td>£3,811</td><td>£4,058</td><td>£4,312</td><td>£19,415</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£12,463</td><td>£14,344</td><td>£15,204</td><td>£12,088</td><td>£60,699</td></tr><tr><td>Net Return</td><td>£10,155</td><td>£16,141</td><td>£18,155</td><td>£19,263</td><td>£16,399</td><td>£80,113</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>