<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>£17,856</td><td>£18,124</td><td>£18,396</td><td>£18,856</td><td>£19,327</td><td>£92,558</td></tr><tr><td>Total Expenses</td><td>£13,547</td><td>£13,586</td><td>£13,624</td><td>£13,680</td><td>£13,738</td><td>£68,174</td></tr><tr><td>Profit Before Tax</td><td>£4,309</td><td>£4,538</td><td>£4,772</td><td>£5,176</td><td>£5,589</td><td>£24,384</td></tr><tr><td>Profit After Tax      </td><td>£3,490</td><td>£3,676</td><td>£3,865</td><td>£4,192</td><td>£4,527</td><td>£19,751</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£16,144</td><td>£20,619</td><td>£23,731</td><td>£16,770</td><td>£86,013</td></tr><tr><td>Net Return</td><td>£12,240</td><td>£19,819</td><td>£24,485</td><td>£27,923</td><td>£21,297</td><td>£105,764</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>