<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>£15,576</td><td>£15,810</td><td>£16,047</td><td>£16,448</td><td>£16,859</td><td>£80,740</td></tr><tr><td>Total Expenses</td><td>£11,151</td><td>£11,224</td><td>£11,289</td><td>£11,371</td><td>£11,455</td><td>£56,490</td></tr><tr><td>Profit Before Tax</td><td>£4,425</td><td>£4,585</td><td>£4,758</td><td>£5,077</td><td>£5,404</td><td>£24,250</td></tr><tr><td>Profit After Tax      </td><td>£3,584</td><td>£3,714</td><td>£3,854</td><td>£4,112</td><td>£4,378</td><td>£19,642</td></tr><tr><td>Change In Property Value</td><td>£7,080</td><td>£13,369</td><td>£15,387</td><td>£16,310</td><td>£12,967</td><td>£65,113</td></tr><tr><td>Net Return</td><td>£10,664</td><td>£17,084</td><td>£19,241</td><td>£20,423</td><td>£17,344</td><td>£84,755</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>