<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>£15,708</td><td>£15,944</td><td>£16,183</td><td>£16,587</td><td>£17,002</td><td>£81,424</td></tr><tr><td>Total Expenses</td><td>£11,228</td><td>£11,302</td><td>£11,367</td><td>£11,449</td><td>£11,533</td><td>£56,880</td></tr><tr><td>Profit Before Tax</td><td>£4,480</td><td>£4,642</td><td>£4,816</td><td>£5,138</td><td>£5,469</td><td>£24,544</td></tr><tr><td>Profit After Tax      </td><td>£3,628</td><td>£3,760</td><td>£3,901</td><td>£4,162</td><td>£4,430</td><td>£19,881</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>£10,768</td><td>£17,242</td><td>£19,418</td><td>£20,610</td><td>£17,506</td><td>£85,545</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>27%</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>