<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>£15,840</td><td>£16,078</td><td>£16,319</td><td>£16,727</td><td>£17,145</td><td>£82,108</td></tr><tr><td>Total Expenses</td><td>£11,304</td><td>£11,378</td><td>£11,443</td><td>£11,526</td><td>£11,610</td><td>£57,262</td></tr><tr><td>Profit Before Tax</td><td>£4,536</td><td>£4,699</td><td>£4,875</td><td>£5,201</td><td>£5,535</td><td>£24,846</td></tr><tr><td>Profit After Tax      </td><td>£3,674</td><td>£3,807</td><td>£3,949</td><td>£4,213</td><td>£4,483</td><td>£20,125</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>£10,872</td><td>£17,400</td><td>£19,594</td><td>£20,796</td><td>£17,667</td><td>£86,328</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>