<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>£16,560</td><td>£16,808</td><td>£17,061</td><td>£17,487</td><td>£17,924</td><td>£85,840</td></tr><tr><td>Total Expenses</td><td>£12,536</td><td>£12,611</td><td>£12,677</td><td>£12,762</td><td>£12,848</td><td>£63,435</td></tr><tr><td>Profit Before Tax</td><td>£4,024</td><td>£4,197</td><td>£4,383</td><td>£4,725</td><td>£5,076</td><td>£22,405</td></tr><tr><td>Profit After Tax      </td><td>£3,259</td><td>£3,400</td><td>£3,550</td><td>£3,827</td><td>£4,112</td><td>£18,148</td></tr><tr><td>Change In Property Value</td><td>£8,280</td><td>£15,635</td><td>£17,995</td><td>£19,075</td><td>£15,164</td><td>£76,149</td></tr><tr><td>Net Return</td><td>£11,539</td><td>£19,035</td><td>£21,545</td><td>£22,902</td><td>£19,276</td><td>£94,298</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>