<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>£16,908</td><td>£17,162</td><td>£17,419</td><td>£17,855</td><td>£18,301</td><td>£87,644</td></tr><tr><td>Total Expenses</td><td>£12,467</td><td>£12,542</td><td>£12,609</td><td>£12,694</td><td>£12,781</td><td>£63,092</td></tr><tr><td>Profit Before Tax</td><td>£4,441</td><td>£4,620</td><td>£4,810</td><td>£5,161</td><td>£5,520</td><td>£24,552</td></tr><tr><td>Profit After Tax      </td><td>£3,598</td><td>£3,742</td><td>£3,896</td><td>£4,180</td><td>£4,471</td><td>£19,887</td></tr><tr><td>Change In Property Value</td><td>£8,183</td><td>£15,451</td><td>£17,783</td><td>£18,850</td><td>£14,986</td><td>£75,253</td></tr><tr><td>Net Return</td><td>£11,780</td><td>£19,193</td><td>£21,679</td><td>£23,030</td><td>£19,457</td><td>£95,139</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>