<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>£16,200</td><td>£16,443</td><td>£16,690</td><td>£17,107</td><td>£17,535</td><td>£83,974</td></tr><tr><td>Total Expenses</td><td>£12,307</td><td>£12,382</td><td>£12,447</td><td>£12,531</td><td>£12,616</td><td>£62,283</td></tr><tr><td>Profit Before Tax</td><td>£3,893</td><td>£4,061</td><td>£4,242</td><td>£4,576</td><td>£4,918</td><td>£21,691</td></tr><tr><td>Profit After Tax      </td><td>£3,153</td><td>£3,290</td><td>£3,436</td><td>£3,707</td><td>£3,984</td><td>£17,570</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£15,296</td><td>£17,604</td><td>£18,660</td><td>£14,835</td><td>£74,494</td></tr><tr><td>Net Return</td><td>£11,253</td><td>£18,585</td><td>£21,040</td><td>£22,367</td><td>£18,819</td><td>£92,064</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>