<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>£11,210</td><td>£11,282</td><td>£11,346</td><td>£11,426</td><td>£11,508</td><td>£56,772</td></tr><tr><td>Profit Before Tax</td><td>£3,670</td><td>£3,821</td><td>£3,984</td><td>£4,287</td><td>£4,598</td><td>£20,359</td></tr><tr><td>Profit After Tax      </td><td>£2,973</td><td>£3,095</td><td>£3,227</td><td>£3,472</td><td>£3,724</td><td>£16,491</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£13,596</td><td>£15,648</td><td>£16,587</td><td>£13,186</td><td>£66,217</td></tr><tr><td>Net Return</td><td>£10,173</td><td>£16,691</td><td>£18,875</td><td>£20,059</td><td>£16,911</td><td>£82,708</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>