<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>£16,872</td><td>£17,125</td><td>£17,382</td><td>£17,817</td><td>£18,262</td><td>£87,457</td></tr><tr><td>Total Expenses</td><td>£12,342</td><td>£12,418</td><td>£12,484</td><td>£12,570</td><td>£12,657</td><td>£62,470</td></tr><tr><td>Profit Before Tax</td><td>£4,530</td><td>£4,707</td><td>£4,898</td><td>£5,247</td><td>£5,605</td><td>£24,987</td></tr><tr><td>Profit After Tax      </td><td>£3,669</td><td>£3,813</td><td>£3,967</td><td>£4,250</td><td>£4,540</td><td>£20,239</td></tr><tr><td>Change In Property Value</td><td>£6,725</td><td>£12,408</td><td>£15,847</td><td>£18,239</td><td>£12,889</td><td>£66,107</td></tr><tr><td>Net Return</td><td>£10,394</td><td>£16,221</td><td>£19,814</td><td>£22,489</td><td>£17,429</td><td>£86,347</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>