<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>£15,300</td><td>£15,529</td><td>£15,762</td><td>£16,157</td><td>£16,560</td><td>£79,309</td></tr><tr><td>Total Expenses</td><td>£10,769</td><td>£10,842</td><td>£10,907</td><td>£10,988</td><td>£11,071</td><td>£54,577</td></tr><tr><td>Profit Before Tax</td><td>£4,531</td><td>£4,687</td><td>£4,856</td><td>£5,169</td><td>£5,490</td><td>£24,732</td></tr><tr><td>Profit After Tax      </td><td>£3,670</td><td>£3,797</td><td>£3,933</td><td>£4,187</td><td>£4,447</td><td>£20,033</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£12,746</td><td>£14,670</td><td>£15,550</td><td>£12,362</td><td>£62,078</td></tr><tr><td>Net Return</td><td>£10,420</td><td>£16,543</td><td>£18,603</td><td>£19,737</td><td>£16,809</td><td>£82,111</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</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>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>