<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>£16,224</td><td>£16,467</td><td>£16,714</td><td>£17,132</td><td>£17,561</td><td>£84,099</td></tr><tr><td>Total Expenses</td><td>£11,614</td><td>£11,651</td><td>£11,686</td><td>£11,738</td><td>£11,792</td><td>£58,480</td></tr><tr><td>Profit Before Tax</td><td>£4,610</td><td>£4,816</td><td>£5,029</td><td>£5,394</td><td>£5,769</td><td>£25,618</td></tr><tr><td>Profit After Tax      </td><td>£3,734</td><td>£3,901</td><td>£4,073</td><td>£4,369</td><td>£4,673</td><td>£20,751</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£13,607</td><td>£17,379</td><td>£20,002</td><td>£14,135</td><td>£72,497</td></tr><tr><td>Net Return</td><td>£11,109</td><td>£17,508</td><td>£21,452</td><td>£24,371</td><td>£18,807</td><td>£93,248</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>20%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>