<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>£15,864</td><td>£16,181</td><td>£16,505</td><td>£16,918</td><td>£17,340</td><td>£82,808</td></tr><tr><td>Total Expenses</td><td>£11,952</td><td>£12,034</td><td>£12,107</td><td>£12,190</td><td>£12,275</td><td>£60,558</td></tr><tr><td>Profit Before Tax</td><td>£3,912</td><td>£4,148</td><td>£4,398</td><td>£4,727</td><td>£5,065</td><td>£22,251</td></tr><tr><td>Profit After Tax      </td><td>£3,169</td><td>£3,360</td><td>£3,562</td><td>£3,829</td><td>£4,103</td><td>£18,023</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>£10,969</td><td>£16,750</td><td>£20,434</td><td>£21,713</td><td>£19,900</td><td>£89,765</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>22%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>