<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>£17,400</td><td>£17,661</td><td>£17,926</td><td>£18,374</td><td>£18,833</td><td>£90,194</td></tr><tr><td>Total Expenses</td><td>£13,232</td><td>£13,308</td><td>£13,375</td><td>£13,462</td><td>£13,550</td><td>£66,927</td></tr><tr><td>Profit Before Tax</td><td>£4,168</td><td>£4,353</td><td>£4,551</td><td>£4,912</td><td>£5,283</td><td>£23,268</td></tr><tr><td>Profit After Tax      </td><td>£3,376</td><td>£3,526</td><td>£3,686</td><td>£3,979</td><td>£4,279</td><td>£18,847</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£13,607</td><td>£17,379</td><td>£20,002</td><td>£14,135</td><td>£72,497</td></tr><tr><td>Net Return</td><td>£10,751</td><td>£17,133</td><td>£21,065</td><td>£23,981</td><td>£18,414</td><td>£91,344</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>