<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>£15,900</td><td>£16,138</td><td>£16,381</td><td>£16,790</td><td>£17,210</td><td>£82,419</td></tr><tr><td>Total Expenses</td><td>£12,116</td><td>£12,190</td><td>£12,255</td><td>£12,338</td><td>£12,423</td><td>£61,322</td></tr><tr><td>Profit Before Tax</td><td>£3,784</td><td>£3,948</td><td>£4,125</td><td>£4,452</td><td>£4,787</td><td>£21,097</td></tr><tr><td>Profit After Tax      </td><td>£3,065</td><td>£3,198</td><td>£3,341</td><td>£3,606</td><td>£3,878</td><td>£17,088</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£15,012</td><td>£17,277</td><td>£18,314</td><td>£14,560</td><td>£73,113</td></tr><tr><td>Net Return</td><td>£11,015</td><td>£18,210</td><td>£20,619</td><td>£21,920</td><td>£18,437</td><td>£90,201</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>