<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>£15,612</td><td>£15,846</td><td>£16,084</td><td>£16,486</td><td>£16,898</td><td>£80,926</td></tr><tr><td>Total Expenses</td><td>£11,360</td><td>£11,396</td><td>£11,430</td><td>£11,480</td><td>£11,532</td><td>£57,198</td></tr><tr><td>Profit Before Tax</td><td>£4,252</td><td>£4,450</td><td>£4,654</td><td>£5,006</td><td>£5,366</td><td>£23,728</td></tr><tr><td>Profit After Tax      </td><td>£3,444</td><td>£3,605</td><td>£3,770</td><td>£4,055</td><td>£4,346</td><td>£19,220</td></tr><tr><td>Change In Property Value</td><td>£7,225</td><td>£13,330</td><td>£17,026</td><td>£19,595</td><td>£13,847</td><td>£71,023</td></tr><tr><td>Net Return</td><td>£10,669</td><td>£16,935</td><td>£20,795</td><td>£23,649</td><td>£18,193</td><td>£90,242</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>101%</td></tr></tbody></table></div></div></template></turbo-stream>