<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>£17,556</td><td>£17,819</td><td>£18,087</td><td>£18,539</td><td>£19,002</td><td>£91,003</td></tr><tr><td>Total Expenses</td><td>£12,765</td><td>£12,841</td><td>£12,909</td><td>£12,996</td><td>£13,085</td><td>£64,595</td></tr><tr><td>Profit Before Tax</td><td>£4,791</td><td>£4,978</td><td>£5,178</td><td>£5,543</td><td>£5,918</td><td>£26,408</td></tr><tr><td>Profit After Tax      </td><td>£3,881</td><td>£4,033</td><td>£4,194</td><td>£4,490</td><td>£4,793</td><td>£21,391</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£12,915</td><td>£16,495</td><td>£18,985</td><td>£13,416</td><td>£68,811</td></tr><tr><td>Net Return</td><td>£10,881</td><td>£16,948</td><td>£20,689</td><td>£23,475</td><td>£18,209</td><td>£90,202</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>