<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>£14,856</td><td>£15,079</td><td>£15,305</td><td>£15,688</td><td>£16,080</td><td>£77,007</td></tr><tr><td>Total Expenses</td><td>£10,516</td><td>£10,588</td><td>£10,652</td><td>£10,732</td><td>£10,814</td><td>£53,300</td></tr><tr><td>Profit Before Tax</td><td>£4,340</td><td>£4,491</td><td>£4,653</td><td>£4,956</td><td>£5,266</td><td>£23,707</td></tr><tr><td>Profit After Tax      </td><td>£3,516</td><td>£3,638</td><td>£3,769</td><td>£4,014</td><td>£4,266</td><td>£19,203</td></tr><tr><td>Change In Property Value</td><td>£6,555</td><td>£12,378</td><td>£14,246</td><td>£15,100</td><td>£12,005</td><td>£60,283</td></tr><tr><td>Net Return</td><td>£10,071</td><td>£16,015</td><td>£18,015</td><td>£19,115</td><td>£16,271</td><td>£79,486</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>