<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>£16,368</td><td>£16,614</td><td>£16,863</td><td>£17,284</td><td>£17,716</td><td>£84,845</td></tr><tr><td>Total Expenses</td><td>£12,565</td><td>£12,640</td><td>£12,706</td><td>£12,790</td><td>£12,876</td><td>£63,577</td></tr><tr><td>Profit Before Tax</td><td>£3,803</td><td>£3,974</td><td>£4,157</td><td>£4,494</td><td>£4,841</td><td>£21,268</td></tr><tr><td>Profit After Tax      </td><td>£3,080</td><td>£3,219</td><td>£3,367</td><td>£3,641</td><td>£3,921</td><td>£17,227</td></tr><tr><td>Change In Property Value</td><td>£6,938</td><td>£12,800</td><td>£16,348</td><td>£18,815</td><td>£13,296</td><td>£68,196</td></tr><tr><td>Net Return</td><td>£10,018</td><td>£16,018</td><td>£19,715</td><td>£22,456</td><td>£17,217</td><td>£85,424</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>