<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>£16,492</td><td>£16,739</td><td>£17,158</td><td>£17,587</td><td>£84,223</td></tr><tr><td>Total Expenses</td><td>£11,295</td><td>£11,332</td><td>£11,367</td><td>£11,419</td><td>£11,472</td><td>£56,884</td></tr><tr><td>Profit Before Tax</td><td>£4,953</td><td>£5,160</td><td>£5,373</td><td>£5,739</td><td>£6,114</td><td>£27,339</td></tr><tr><td>Profit After Tax      </td><td>£4,012</td><td>£4,180</td><td>£4,352</td><td>£4,648</td><td>£4,952</td><td>£22,145</td></tr><tr><td>Change In Property Value</td><td>£9,975</td><td>£16,224</td><td>£18,672</td><td>£19,792</td><td>£17,483</td><td>£82,146</td></tr><tr><td>Net Return</td><td>£13,987</td><td>£20,403</td><td>£23,024</td><td>£24,441</td><td>£22,436</td><td>£104,290</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>25%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>