<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>£16,476</td><td>£16,723</td><td>£16,974</td><td>£17,398</td><td>£17,833</td><td>£85,405</td></tr><tr><td>Total Expenses</td><td>£11,961</td><td>£11,998</td><td>£12,034</td><td>£12,086</td><td>£12,141</td><td>£60,220</td></tr><tr><td>Profit Before Tax</td><td>£4,515</td><td>£4,725</td><td>£4,940</td><td>£5,312</td><td>£5,693</td><td>£25,185</td></tr><tr><td>Profit After Tax      </td><td>£3,657</td><td>£3,827</td><td>£4,002</td><td>£4,303</td><td>£4,611</td><td>£20,400</td></tr><tr><td>Change In Property Value</td><td>£7,625</td><td>£14,068</td><td>£17,968</td><td>£20,680</td><td>£14,614</td><td>£74,955</td></tr><tr><td>Net Return</td><td>£11,282</td><td>£17,895</td><td>£21,970</td><td>£24,982</td><td>£19,225</td><td>£95,354</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>21%</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>