<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>£16,932</td><td>£17,186</td><td>£17,444</td><td>£17,880</td><td>£18,327</td><td>£87,768</td></tr><tr><td>Total Expenses</td><td>£12,380</td><td>£12,456</td><td>£12,523</td><td>£12,608</td><td>£12,695</td><td>£62,662</td></tr><tr><td>Profit Before Tax</td><td>£4,552</td><td>£4,730</td><td>£4,921</td><td>£5,272</td><td>£5,631</td><td>£25,106</td></tr><tr><td>Profit After Tax      </td><td>£3,687</td><td>£3,831</td><td>£3,986</td><td>£4,270</td><td>£4,561</td><td>£20,336</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£12,454</td><td>£15,906</td><td>£18,307</td><td>£12,937</td><td>£66,353</td></tr><tr><td>Net Return</td><td>£10,437</td><td>£16,285</td><td>£19,892</td><td>£22,577</td><td>£17,498</td><td>£86,689</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>