<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>£15,828</td><td>£16,065</td><td>£16,306</td><td>£16,714</td><td>£17,132</td><td>£82,046</td></tr><tr><td>Total Expenses</td><td>£11,417</td><td>£11,491</td><td>£11,556</td><td>£11,639</td><td>£11,723</td><td>£57,827</td></tr><tr><td>Profit Before Tax</td><td>£4,411</td><td>£4,574</td><td>£4,750</td><td>£5,075</td><td>£5,409</td><td>£24,219</td></tr><tr><td>Profit After Tax      </td><td>£3,573</td><td>£3,705</td><td>£3,848</td><td>£4,111</td><td>£4,381</td><td>£19,617</td></tr><tr><td>Change In Property Value</td><td>£7,305</td><td>£13,794</td><td>£15,876</td><td>£16,829</td><td>£13,379</td><td>£67,182</td></tr><tr><td>Net Return</td><td>£10,878</td><td>£17,499</td><td>£19,724</td><td>£20,939</td><td>£17,760</td><td>£86,800</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>