<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>£15,000</td><td>£15,225</td><td>£15,453</td><td>£15,840</td><td>£16,236</td><td>£77,754</td></tr><tr><td>Total Expenses</td><td>£11,542</td><td>£11,615</td><td>£11,678</td><td>£11,759</td><td>£11,841</td><td>£58,435</td></tr><tr><td>Profit Before Tax</td><td>£3,458</td><td>£3,610</td><td>£3,775</td><td>£4,081</td><td>£4,395</td><td>£19,318</td></tr><tr><td>Profit After Tax      </td><td>£2,801</td><td>£2,924</td><td>£3,058</td><td>£3,305</td><td>£3,560</td><td>£15,648</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£10,299</td><td>£17,084</td><td>£19,354</td><td>£20,580</td><td>£17,293</td><td>£84,610</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>