<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>£15,444</td><td>£15,676</td><td>£15,911</td><td>£16,309</td><td>£16,716</td><td>£80,055</td></tr><tr><td>Total Expenses</td><td>£11,829</td><td>£11,902</td><td>£11,967</td><td>£12,049</td><td>£12,132</td><td>£59,879</td></tr><tr><td>Profit Before Tax</td><td>£3,615</td><td>£3,773</td><td>£3,944</td><td>£4,260</td><td>£4,584</td><td>£20,176</td></tr><tr><td>Profit After Tax      </td><td>£2,928</td><td>£3,056</td><td>£3,194</td><td>£3,451</td><td>£3,713</td><td>£16,343</td></tr><tr><td>Change In Property Value</td><td>£7,725</td><td>£14,587</td><td>£16,788</td><td>£17,796</td><td>£14,148</td><td>£71,044</td></tr><tr><td>Net Return</td><td>£10,653</td><td>£17,643</td><td>£19,983</td><td>£21,246</td><td>£17,861</td><td>£87,386</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>