<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>£14,880</td><td>£15,103</td><td>£15,330</td><td>£15,713</td><td>£16,106</td><td>£77,132</td></tr><tr><td>Total Expenses</td><td>£11,208</td><td>£11,281</td><td>£11,344</td><td>£11,425</td><td>£11,506</td><td>£56,764</td></tr><tr><td>Profit Before Tax</td><td>£3,672</td><td>£3,822</td><td>£3,985</td><td>£4,288</td><td>£4,599</td><td>£20,367</td></tr><tr><td>Profit After Tax      </td><td>£2,974</td><td>£3,096</td><td>£3,228</td><td>£3,474</td><td>£3,725</td><td>£16,498</td></tr><tr><td>Change In Property Value</td><td>£7,199</td><td>£13,593</td><td>£15,645</td><td>£16,583</td><td>£13,184</td><td>£66,203</td></tr><tr><td>Net Return</td><td>£10,173</td><td>£16,689</td><td>£18,873</td><td>£20,057</td><td>£16,909</td><td>£82,700</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>