<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>£16,620</td><td>£16,869</td><td>£17,122</td><td>£17,550</td><td>£17,989</td><td>£86,151</td></tr><tr><td>Total Expenses</td><td>£12,188</td><td>£12,263</td><td>£12,330</td><td>£12,414</td><td>£12,501</td><td>£61,696</td></tr><tr><td>Profit Before Tax</td><td>£4,432</td><td>£4,606</td><td>£4,793</td><td>£5,136</td><td>£5,488</td><td>£24,455</td></tr><tr><td>Profit After Tax      </td><td>£3,590</td><td>£3,731</td><td>£3,882</td><td>£4,160</td><td>£4,446</td><td>£19,808</td></tr><tr><td>Change In Property Value</td><td>£6,625</td><td>£12,223</td><td>£15,612</td><td>£17,968</td><td>£12,697</td><td>£65,124</td></tr><tr><td>Net Return</td><td>£10,215</td><td>£15,954</td><td>£19,494</td><td>£22,128</td><td>£17,143</td><td>£84,933</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>105%</td></tr></tbody></table></div></div></template></turbo-stream>