<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>£16,380</td><td>£16,708</td><td>£17,042</td><td>£17,468</td><td>£17,904</td><td>£85,502</td></tr><tr><td>Total Expenses</td><td>£12,273</td><td>£12,318</td><td>£12,362</td><td>£12,415</td><td>£12,469</td><td>£61,838</td></tr><tr><td>Profit Before Tax</td><td>£4,107</td><td>£4,389</td><td>£4,680</td><td>£5,053</td><td>£5,435</td><td>£23,664</td></tr><tr><td>Profit After Tax      </td><td>£3,327</td><td>£3,555</td><td>£3,791</td><td>£4,093</td><td>£4,402</td><td>£19,167</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£16,223</td><td>£20,440</td><td>£21,667</td><td>£19,139</td><td>£86,919</td></tr><tr><td>Net Return</td><td>£12,777</td><td>£19,778</td><td>£24,231</td><td>£25,759</td><td>£23,541</td><td>£106,086</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>30%</td><td>32%</td><td>30%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>