<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>£14,892</td><td>£15,115</td><td>£15,342</td><td>£15,726</td><td>£16,119</td><td>£77,194</td></tr><tr><td>Total Expenses</td><td>£10,536</td><td>£10,608</td><td>£10,672</td><td>£10,752</td><td>£10,834</td><td>£53,400</td></tr><tr><td>Profit Before Tax</td><td>£4,356</td><td>£4,508</td><td>£4,671</td><td>£4,974</td><td>£5,285</td><td>£23,794</td></tr><tr><td>Profit After Tax      </td><td>£3,529</td><td>£3,651</td><td>£3,783</td><td>£4,029</td><td>£4,281</td><td>£19,273</td></tr><tr><td>Change In Property Value</td><td>£6,570</td><td>£12,406</td><td>£14,279</td><td>£15,135</td><td>£12,033</td><td>£60,423</td></tr><tr><td>Net Return</td><td>£10,099</td><td>£16,057</td><td>£18,062</td><td>£19,164</td><td>£16,314</td><td>£79,696</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>