<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>£16,776</td><td>£17,028</td><td>£17,283</td><td>£17,715</td><td>£18,158</td><td>£86,960</td></tr><tr><td>Total Expenses</td><td>£12,526</td><td>£12,601</td><td>£12,667</td><td>£12,752</td><td>£12,839</td><td>£63,386</td></tr><tr><td>Profit Before Tax</td><td>£4,250</td><td>£4,427</td><td>£4,616</td><td>£4,963</td><td>£5,319</td><td>£23,574</td></tr><tr><td>Profit After Tax      </td><td>£3,443</td><td>£3,586</td><td>£3,739</td><td>£4,020</td><td>£4,308</td><td>£19,095</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£12,684</td><td>£16,201</td><td>£18,646</td><td>£13,176</td><td>£67,582</td></tr><tr><td>Net Return</td><td>£10,318</td><td>£16,270</td><td>£19,939</td><td>£22,665</td><td>£17,484</td><td>£86,677</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>24%</td><td>27%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>