<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>£17,700</td><td>£17,965</td><td>£18,235</td><td>£18,691</td><td>£19,158</td><td>£91,749</td></tr><tr><td>Total Expenses</td><td>£13,423</td><td>£13,499</td><td>£13,567</td><td>£13,654</td><td>£13,744</td><td>£67,887</td></tr><tr><td>Profit Before Tax</td><td>£4,278</td><td>£4,466</td><td>£4,668</td><td>£5,036</td><td>£5,414</td><td>£23,863</td></tr><tr><td>Profit After Tax      </td><td>£3,465</td><td>£3,618</td><td>£3,781</td><td>£4,080</td><td>£4,386</td><td>£19,329</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£13,838</td><td>£17,674</td><td>£20,341</td><td>£14,374</td><td>£73,726</td></tr><tr><td>Net Return</td><td>£10,965</td><td>£17,455</td><td>£21,455</td><td>£24,420</td><td>£18,760</td><td>£93,055</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>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>