<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>£15,108</td><td>£15,335</td><td>£15,565</td><td>£15,954</td><td>£16,353</td><td>£78,314</td></tr><tr><td>Total Expenses</td><td>£10,991</td><td>£11,064</td><td>£11,128</td><td>£11,209</td><td>£11,291</td><td>£55,684</td></tr><tr><td>Profit Before Tax</td><td>£4,117</td><td>£4,270</td><td>£4,436</td><td>£4,745</td><td>£5,061</td><td>£22,630</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,459</td><td>£3,594</td><td>£3,843</td><td>£4,100</td><td>£18,330</td></tr><tr><td>Change In Property Value</td><td>£6,975</td><td>£13,171</td><td>£15,159</td><td>£16,068</td><td>£12,774</td><td>£64,147</td></tr><tr><td>Net Return</td><td>£10,309</td><td>£16,630</td><td>£18,752</td><td>£19,912</td><td>£16,874</td><td>£82,477</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</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>