<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>£17,508</td><td>£17,771</td><td>£18,037</td><td>£18,488</td><td>£18,950</td><td>£90,754</td></tr><tr><td>Total Expenses</td><td>£14,767</td><td>£14,806</td><td>£14,843</td><td>£14,898</td><td>£14,955</td><td>£74,268</td></tr><tr><td>Profit Before Tax</td><td>£2,741</td><td>£2,965</td><td>£3,195</td><td>£3,590</td><td>£3,995</td><td>£16,486</td></tr><tr><td>Profit After Tax      </td><td>£2,220</td><td>£2,402</td><td>£2,588</td><td>£2,908</td><td>£3,236</td><td>£13,354</td></tr><tr><td>Change In Property Value</td><td>£9,725</td><td>£17,943</td><td>£22,917</td><td>£26,375</td><td>£18,638</td><td>£95,598</td></tr><tr><td>Net Return</td><td>£11,945</td><td>£20,344</td><td>£25,504</td><td>£29,283</td><td>£21,875</td><td>£108,952</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>18%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>