<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>£16,644</td><td>£16,977</td><td>£17,316</td><td>£17,749</td><td>£18,193</td><td>£86,880</td></tr><tr><td>Total Expenses</td><td>£12,030</td><td>£12,113</td><td>£12,188</td><td>£12,273</td><td>£12,360</td><td>£60,965</td></tr><tr><td>Profit Before Tax</td><td>£4,614</td><td>£4,864</td><td>£5,128</td><td>£5,476</td><td>£5,833</td><td>£25,915</td></tr><tr><td>Profit After Tax      </td><td>£3,737</td><td>£3,940</td><td>£4,154</td><td>£4,436</td><td>£4,725</td><td>£20,991</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£13,390</td><td>£16,871</td><td>£17,884</td><td>£15,797</td><td>£71,742</td></tr><tr><td>Net Return</td><td>£11,537</td><td>£17,330</td><td>£21,025</td><td>£22,319</td><td>£20,522</td><td>£92,733</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>25%</td><td>23%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>