<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>£15,984</td><td>£16,224</td><td>£16,467</td><td>£16,879</td><td>£17,301</td><td>£82,854</td></tr><tr><td>Total Expenses</td><td>£11,160</td><td>£11,234</td><td>£11,299</td><td>£11,382</td><td>£11,467</td><td>£56,540</td></tr><tr><td>Profit Before Tax</td><td>£4,824</td><td>£4,990</td><td>£5,168</td><td>£5,497</td><td>£5,834</td><td>£26,314</td></tr><tr><td>Profit After Tax      </td><td>£3,908</td><td>£4,042</td><td>£4,186</td><td>£4,453</td><td>£4,726</td><td>£21,314</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£13,313</td><td>£15,322</td><td>£16,241</td><td>£12,912</td><td>£64,837</td></tr><tr><td>Net Return</td><td>£10,958</td><td>£17,355</td><td>£19,508</td><td>£20,694</td><td>£17,637</td><td>£86,152</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</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>