<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>£16,626</td><td>£16,875</td><td>£17,297</td><td>£17,729</td><td>£84,907</td></tr><tr><td>Total Expenses</td><td>£12,004</td><td>£12,078</td><td>£12,144</td><td>£12,228</td><td>£12,314</td><td>£60,768</td></tr><tr><td>Profit Before Tax</td><td>£4,377</td><td>£4,548</td><td>£4,731</td><td>£5,069</td><td>£5,415</td><td>£24,140</td></tr><tr><td>Profit After Tax      </td><td>£3,545</td><td>£3,684</td><td>£3,832</td><td>£4,106</td><td>£4,387</td><td>£19,553</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£14,285</td><td>£71,735</td></tr><tr><td>Net Return</td><td>£11,345</td><td>£18,413</td><td>£20,784</td><td>£22,075</td><td>£18,672</td><td>£91,288</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>