<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>£16,248</td><td>£16,573</td><td>£16,904</td><td>£17,327</td><td>£17,760</td><td>£84,813</td></tr><tr><td>Total Expenses</td><td>£12,582</td><td>£12,627</td><td>£12,670</td><td>£12,723</td><td>£12,777</td><td>£63,378</td></tr><tr><td>Profit Before Tax</td><td>£3,666</td><td>£3,946</td><td>£4,234</td><td>£4,604</td><td>£4,983</td><td>£21,435</td></tr><tr><td>Profit After Tax      </td><td>£2,970</td><td>£3,196</td><td>£3,430</td><td>£3,729</td><td>£4,037</td><td>£17,362</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£16,738</td><td>£21,089</td><td>£22,355</td><td>£19,747</td><td>£89,678</td></tr><tr><td>Net Return</td><td>£12,720</td><td>£19,934</td><td>£24,519</td><td>£26,084</td><td>£23,783</td><td>£107,040</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>30%</td><td>32%</td><td>29%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>