<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>£16,452</td><td>£16,699</td><td>£16,949</td><td>£17,373</td><td>£17,807</td><td>£85,280</td></tr><tr><td>Total Expenses</td><td>£12,183</td><td>£12,258</td><td>£12,324</td><td>£12,408</td><td>£12,494</td><td>£61,666</td></tr><tr><td>Profit Before Tax</td><td>£4,269</td><td>£4,441</td><td>£4,626</td><td>£4,965</td><td>£5,313</td><td>£23,615</td></tr><tr><td>Profit After Tax      </td><td>£3,458</td><td>£3,597</td><td>£3,747</td><td>£4,022</td><td>£4,304</td><td>£19,128</td></tr><tr><td>Change In Property Value</td><td>£7,961</td><td>£15,032</td><td>£17,301</td><td>£18,339</td><td>£14,579</td><td>£73,211</td></tr><tr><td>Net Return</td><td>£11,419</td><td>£18,630</td><td>£21,047</td><td>£22,360</td><td>£18,883</td><td>£92,339</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>