<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>£18,120</td><td>£18,392</td><td>£18,668</td><td>£19,134</td><td>£19,613</td><td>£93,927</td></tr><tr><td>Total Expenses</td><td>£13,368</td><td>£13,445</td><td>£13,514</td><td>£13,602</td><td>£13,693</td><td>£67,621</td></tr><tr><td>Profit Before Tax</td><td>£4,752</td><td>£4,947</td><td>£5,154</td><td>£5,532</td><td>£5,920</td><td>£26,306</td></tr><tr><td>Profit After Tax      </td><td>£3,849</td><td>£4,007</td><td>£4,175</td><td>£4,481</td><td>£4,795</td><td>£21,307</td></tr><tr><td>Change In Property Value</td><td>£7,425</td><td>£13,699</td><td>£17,497</td><td>£20,137</td><td>£14,230</td><td>£72,987</td></tr><tr><td>Net Return</td><td>£11,274</td><td>£17,706</td><td>£21,671</td><td>£24,618</td><td>£19,025</td><td>£94,295</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>