<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>£14,304</td><td>£14,519</td><td>£14,736</td><td>£15,105</td><td>£15,482</td><td>£74,146</td></tr><tr><td>Total Expenses</td><td>£10,296</td><td>£10,330</td><td>£10,362</td><td>£10,409</td><td>£10,458</td><td>£51,854</td></tr><tr><td>Profit Before Tax</td><td>£4,008</td><td>£4,189</td><td>£4,374</td><td>£4,696</td><td>£5,025</td><td>£22,292</td></tr><tr><td>Profit After Tax      </td><td>£3,247</td><td>£3,393</td><td>£3,543</td><td>£3,803</td><td>£4,070</td><td>£18,056</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£14,285</td><td>£71,735</td></tr><tr><td>Net Return</td><td>£11,047</td><td>£18,122</td><td>£20,495</td><td>£21,772</td><td>£18,355</td><td>£89,791</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>