<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>£14,760</td><td>£14,981</td><td>£15,206</td><td>£15,586</td><td>£15,976</td><td>£76,510</td></tr><tr><td>Total Expenses</td><td>£11,134</td><td>£11,206</td><td>£11,269</td><td>£11,349</td><td>£11,431</td><td>£56,389</td></tr><tr><td>Profit Before Tax</td><td>£3,626</td><td>£3,776</td><td>£3,937</td><td>£4,237</td><td>£4,545</td><td>£20,121</td></tr><tr><td>Profit After Tax      </td><td>£2,937</td><td>£3,058</td><td>£3,189</td><td>£3,432</td><td>£3,682</td><td>£16,298</td></tr><tr><td>Change In Property Value</td><td>£7,140</td><td>£13,483</td><td>£15,517</td><td>£16,448</td><td>£13,076</td><td>£65,665</td></tr><tr><td>Net Return</td><td>£10,077</td><td>£16,541</td><td>£18,706</td><td>£19,881</td><td>£16,758</td><td>£81,963</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>