<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>£15,816</td><td>£16,053</td><td>£16,294</td><td>£16,701</td><td>£17,119</td><td>£81,984</td></tr><tr><td>Total Expenses</td><td>£11,786</td><td>£11,860</td><td>£11,925</td><td>£12,008</td><td>£12,092</td><td>£59,671</td></tr><tr><td>Profit Before Tax</td><td>£4,030</td><td>£4,193</td><td>£4,369</td><td>£4,694</td><td>£5,027</td><td>£22,313</td></tr><tr><td>Profit After Tax      </td><td>£3,264</td><td>£3,397</td><td>£3,539</td><td>£3,802</td><td>£4,072</td><td>£18,073</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£14,446</td><td>£16,626</td><td>£17,623</td><td>£14,011</td><td>£70,355</td></tr><tr><td>Net Return</td><td>£10,914</td><td>£17,842</td><td>£20,165</td><td>£21,425</td><td>£18,082</td><td>£88,429</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</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>