<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>£16,692</td><td>£17,026</td><td>£17,366</td><td>£17,801</td><td>£18,246</td><td>£87,130</td></tr><tr><td>Total Expenses</td><td>£12,196</td><td>£12,279</td><td>£12,354</td><td>£12,439</td><td>£12,526</td><td>£61,794</td></tr><tr><td>Profit Before Tax</td><td>£4,496</td><td>£4,747</td><td>£5,012</td><td>£5,361</td><td>£5,719</td><td>£25,336</td></tr><tr><td>Profit After Tax      </td><td>£3,642</td><td>£3,845</td><td>£4,060</td><td>£4,343</td><td>£4,632</td><td>£20,522</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£13,648</td><td>£17,196</td><td>£18,228</td><td>£16,101</td><td>£73,122</td></tr><tr><td>Net Return</td><td>£11,592</td><td>£17,492</td><td>£21,256</td><td>£22,570</td><td>£20,734</td><td>£93,644</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>23%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>