<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>£14,952</td><td>£15,176</td><td>£15,404</td><td>£15,789</td><td>£16,184</td><td>£77,505</td></tr><tr><td>Total Expenses</td><td>£10,572</td><td>£10,645</td><td>£10,708</td><td>£10,789</td><td>£10,871</td><td>£53,584</td></tr><tr><td>Profit Before Tax</td><td>£4,380</td><td>£4,532</td><td>£4,696</td><td>£5,000</td><td>£5,313</td><td>£23,921</td></tr><tr><td>Profit After Tax      </td><td>£3,548</td><td>£3,671</td><td>£3,803</td><td>£4,050</td><td>£4,304</td><td>£19,376</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£12,460</td><td>£14,341</td><td>£15,201</td><td>£12,085</td><td>£60,685</td></tr><tr><td>Net Return</td><td>£10,146</td><td>£16,131</td><td>£18,144</td><td>£19,251</td><td>£16,388</td><td>£80,061</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>