<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>£15,072</td><td>£15,298</td><td>£15,528</td><td>£15,916</td><td>£16,314</td><td>£78,127</td></tr><tr><td>Total Expenses</td><td>£11,084</td><td>£11,157</td><td>£11,221</td><td>£11,302</td><td>£11,384</td><td>£56,148</td></tr><tr><td>Profit Before Tax</td><td>£3,988</td><td>£4,141</td><td>£4,307</td><td>£4,614</td><td>£4,930</td><td>£21,979</td></tr><tr><td>Profit After Tax      </td><td>£3,230</td><td>£3,354</td><td>£3,488</td><td>£3,737</td><td>£3,993</td><td>£17,803</td></tr><tr><td>Change In Property Value</td><td>£7,065</td><td>£13,341</td><td>£15,354</td><td>£16,276</td><td>£12,939</td><td>£64,975</td></tr><tr><td>Net Return</td><td>£10,295</td><td>£16,695</td><td>£18,843</td><td>£20,013</td><td>£16,932</td><td>£82,778</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>