<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>£16,920</td><td>£17,174</td><td>£17,431</td><td>£17,867</td><td>£18,314</td><td>£87,706</td></tr><tr><td>Total Expenses</td><td>£12,378</td><td>£12,453</td><td>£12,520</td><td>£12,605</td><td>£12,693</td><td>£62,648</td></tr><tr><td>Profit Before Tax</td><td>£4,542</td><td>£4,721</td><td>£4,912</td><td>£5,262</td><td>£5,621</td><td>£25,058</td></tr><tr><td>Profit After Tax      </td><td>£3,679</td><td>£3,824</td><td>£3,978</td><td>£4,262</td><td>£4,553</td><td>£20,297</td></tr><tr><td>Change In Property Value</td><td>£6,749</td><td>£12,451</td><td>£15,903</td><td>£18,303</td><td>£12,934</td><td>£66,341</td></tr><tr><td>Net Return</td><td>£10,428</td><td>£16,275</td><td>£19,882</td><td>£22,565</td><td>£17,488</td><td>£86,638</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>