<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>£15,180</td><td>£15,408</td><td>£15,639</td><td>£16,030</td><td>£16,431</td><td>£78,687</td></tr><tr><td>Total Expenses</td><td>£11,658</td><td>£11,731</td><td>£11,795</td><td>£11,876</td><td>£11,959</td><td>£59,019</td></tr><tr><td>Profit Before Tax</td><td>£3,522</td><td>£3,677</td><td>£3,844</td><td>£4,154</td><td>£4,472</td><td>£19,667</td></tr><tr><td>Profit After Tax      </td><td>£2,853</td><td>£2,978</td><td>£3,113</td><td>£3,364</td><td>£3,622</td><td>£15,931</td></tr><tr><td>Change In Property Value</td><td>£7,590</td><td>£14,332</td><td>£16,495</td><td>£17,485</td><td>£13,901</td><td>£69,803</td></tr><tr><td>Net Return</td><td>£10,443</td><td>£17,311</td><td>£19,609</td><td>£20,850</td><td>£17,523</td><td>£85,734</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>