<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>£15,192</td><td>£15,420</td><td>£15,651</td><td>£16,042</td><td>£16,444</td><td>£78,749</td></tr><tr><td>Total Expenses</td><td>£11,402</td><td>£11,475</td><td>£11,539</td><td>£11,620</td><td>£11,703</td><td>£57,738</td></tr><tr><td>Profit Before Tax</td><td>£3,790</td><td>£3,945</td><td>£4,112</td><td>£4,423</td><td>£4,741</td><td>£21,011</td></tr><tr><td>Profit After Tax      </td><td>£3,070</td><td>£3,196</td><td>£3,331</td><td>£3,582</td><td>£3,840</td><td>£17,019</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£13,879</td><td>£15,973</td><td>£16,932</td><td>£13,461</td><td>£67,595</td></tr><tr><td>Net Return</td><td>£10,420</td><td>£17,075</td><td>£19,304</td><td>£20,514</td><td>£17,301</td><td>£84,614</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>28%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>