<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>£16,068</td><td>£16,389</td><td>£16,717</td><td>£17,135</td><td>£17,563</td><td>£83,873</td></tr><tr><td>Total Expenses</td><td>£11,811</td><td>£11,894</td><td>£11,967</td><td>£12,051</td><td>£12,136</td><td>£59,860</td></tr><tr><td>Profit Before Tax</td><td>£4,257</td><td>£4,496</td><td>£4,750</td><td>£5,084</td><td>£5,427</td><td>£24,013</td></tr><tr><td>Profit After Tax      </td><td>£3,448</td><td>£3,642</td><td>£3,847</td><td>£4,118</td><td>£4,396</td><td>£19,451</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£13,133</td><td>£16,547</td><td>£17,540</td><td>£15,493</td><td>£70,363</td></tr><tr><td>Net Return</td><td>£11,098</td><td>£16,774</td><td>£20,394</td><td>£21,658</td><td>£19,889</td><td>£89,813</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>