<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>£17,052</td><td>£17,308</td><td>£17,567</td><td>£18,007</td><td>£18,457</td><td>£88,391</td></tr><tr><td>Total Expenses</td><td>£12,553</td><td>£12,629</td><td>£12,696</td><td>£12,781</td><td>£12,869</td><td>£63,528</td></tr><tr><td>Profit Before Tax</td><td>£4,499</td><td>£4,679</td><td>£4,872</td><td>£5,225</td><td>£5,588</td><td>£24,862</td></tr><tr><td>Profit After Tax      </td><td>£3,644</td><td>£3,790</td><td>£3,946</td><td>£4,232</td><td>£4,526</td><td>£20,138</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£15,578</td><td>£17,929</td><td>£19,005</td><td>£15,109</td><td>£75,872</td></tr><tr><td>Net Return</td><td>£11,894</td><td>£19,368</td><td>£21,875</td><td>£23,238</td><td>£19,635</td><td>£96,010</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>