<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>£14,820</td><td>£15,042</td><td>£15,268</td><td>£15,650</td><td>£16,041</td><td>£76,821</td></tr><tr><td>Total Expenses</td><td>£10,496</td><td>£10,568</td><td>£10,632</td><td>£10,712</td><td>£10,794</td><td>£53,202</td></tr><tr><td>Profit Before Tax</td><td>£4,324</td><td>£4,474</td><td>£4,636</td><td>£4,938</td><td>£5,247</td><td>£23,619</td></tr><tr><td>Profit After Tax      </td><td>£3,502</td><td>£3,624</td><td>£3,755</td><td>£4,000</td><td>£4,250</td><td>£19,131</td></tr><tr><td>Change In Property Value</td><td>£6,540</td><td>£12,350</td><td>£14,213</td><td>£15,066</td><td>£11,978</td><td>£60,147</td></tr><tr><td>Net Return</td><td>£10,042</td><td>£15,974</td><td>£17,969</td><td>£19,066</td><td>£16,228</td><td>£79,278</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>119%</td></tr></tbody></table></div></div></template></turbo-stream>