<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>£15,408</td><td>£15,639</td><td>£15,874</td><td>£16,271</td><td>£16,677</td><td>£79,869</td></tr><tr><td>Total Expenses</td><td>£11,166</td><td>£11,239</td><td>£11,304</td><td>£11,385</td><td>£11,469</td><td>£56,564</td></tr><tr><td>Profit Before Tax</td><td>£4,242</td><td>£4,400</td><td>£4,570</td><td>£4,885</td><td>£5,209</td><td>£23,305</td></tr><tr><td>Profit After Tax      </td><td>£3,436</td><td>£3,564</td><td>£3,702</td><td>£3,957</td><td>£4,219</td><td>£18,877</td></tr><tr><td>Change In Property Value</td><td>£7,110</td><td>£13,426</td><td>£15,452</td><td>£16,379</td><td>£13,022</td><td>£65,389</td></tr><tr><td>Net Return</td><td>£10,546</td><td>£16,990</td><td>£19,154</td><td>£20,336</td><td>£17,241</td><td>£84,266</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>