<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>£16,800</td><td>£17,136</td><td>£17,479</td><td>£17,916</td><td>£18,364</td><td>£87,694</td></tr><tr><td>Total Expenses</td><td>£12,689</td><td>£12,773</td><td>£12,848</td><td>£12,933</td><td>£13,021</td><td>£64,264</td></tr><tr><td>Profit Before Tax</td><td>£4,111</td><td>£4,363</td><td>£4,631</td><td>£4,982</td><td>£5,343</td><td>£23,430</td></tr><tr><td>Profit After Tax      </td><td>£3,330</td><td>£3,534</td><td>£3,751</td><td>£4,036</td><td>£4,328</td><td>£18,979</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£14,420</td><td>£18,169</td><td>£19,259</td><td>£17,012</td><td>£77,261</td></tr><tr><td>Net Return</td><td>£11,730</td><td>£17,954</td><td>£21,920</td><td>£23,295</td><td>£21,340</td><td>£96,240</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>13%</td><td>20%</td><td>25%</td><td>26%</td><td>24%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>