<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>£16,164</td><td>£16,406</td><td>£16,653</td><td>£17,069</td><td>£17,496</td><td>£83,787</td></tr><tr><td>Total Expenses</td><td>£12,283</td><td>£12,357</td><td>£12,423</td><td>£12,507</td><td>£12,592</td><td>£62,162</td></tr><tr><td>Profit Before Tax</td><td>£3,881</td><td>£4,049</td><td>£4,229</td><td>£4,562</td><td>£4,904</td><td>£21,625</td></tr><tr><td>Profit After Tax      </td><td>£3,143</td><td>£3,280</td><td>£3,426</td><td>£3,695</td><td>£3,972</td><td>£17,517</td></tr><tr><td>Change In Property Value</td><td>£8,081</td><td>£15,260</td><td>£17,562</td><td>£18,616</td><td>£14,800</td><td>£74,319</td></tr><tr><td>Net Return</td><td>£11,224</td><td>£18,539</td><td>£20,988</td><td>£22,312</td><td>£18,772</td><td>£91,835</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>