<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>£12,002</td><td>£12,076</td><td>£12,142</td><td>£12,226</td><td>£12,312</td><td>£60,759</td></tr><tr><td>Profit Before Tax</td><td>£4,378</td><td>£4,549</td><td>£4,733</td><td>£5,071</td><td>£5,417</td><td>£24,148</td></tr><tr><td>Profit After Tax      </td><td>£3,546</td><td>£3,685</td><td>£3,833</td><td>£4,107</td><td>£4,388</td><td>£19,560</td></tr><tr><td>Change In Property Value</td><td>£7,799</td><td>£14,726</td><td>£16,948</td><td>£17,965</td><td>£14,282</td><td>£71,721</td></tr><tr><td>Net Return</td><td>£11,345</td><td>£18,411</td><td>£20,782</td><td>£22,073</td><td>£18,670</td><td>£91,281</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>