<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>£15,792</td><td>£16,029</td><td>£16,269</td><td>£16,676</td><td>£17,093</td><td>£81,859</td></tr><tr><td>Total Expenses</td><td>£11,398</td><td>£11,471</td><td>£11,536</td><td>£11,619</td><td>£11,703</td><td>£57,728</td></tr><tr><td>Profit Before Tax</td><td>£4,394</td><td>£4,557</td><td>£4,733</td><td>£5,057</td><td>£5,390</td><td>£24,131</td></tr><tr><td>Profit After Tax      </td><td>£3,559</td><td>£3,692</td><td>£3,834</td><td>£4,096</td><td>£4,366</td><td>£19,546</td></tr><tr><td>Change In Property Value</td><td>£7,290</td><td>£13,766</td><td>£15,843</td><td>£16,794</td><td>£13,351</td><td>£67,044</td></tr><tr><td>Net Return</td><td>£10,849</td><td>£17,457</td><td>£19,677</td><td>£20,890</td><td>£17,717</td><td>£86,591</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>