<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>£17,112</td><td>£17,369</td><td>£17,629</td><td>£18,070</td><td>£18,522</td><td>£88,702</td></tr><tr><td>Total Expenses</td><td>£13,042</td><td>£13,118</td><td>£13,185</td><td>£13,271</td><td>£13,358</td><td>£65,973</td></tr><tr><td>Profit Before Tax</td><td>£4,070</td><td>£4,251</td><td>£4,445</td><td>£4,799</td><td>£5,163</td><td>£22,728</td></tr><tr><td>Profit After Tax      </td><td>£3,297</td><td>£3,443</td><td>£3,600</td><td>£3,887</td><td>£4,182</td><td>£18,410</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£13,376</td><td>£17,084</td><td>£19,663</td><td>£13,895</td><td>£71,268</td></tr><tr><td>Net Return</td><td>£10,547</td><td>£16,820</td><td>£20,685</td><td>£23,550</td><td>£18,077</td><td>£89,678</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>20%</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>