<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>£18,144</td><td>£18,416</td><td>£18,692</td><td>£19,160</td><td>£19,639</td><td>£94,051</td></tr><tr><td>Total Expenses</td><td>£13,386</td><td>£13,464</td><td>£13,532</td><td>£13,621</td><td>£13,711</td><td>£67,715</td></tr><tr><td>Profit Before Tax</td><td>£4,758</td><td>£4,952</td><td>£5,160</td><td>£5,539</td><td>£5,927</td><td>£26,336</td></tr><tr><td>Profit After Tax      </td><td>£3,854</td><td>£4,012</td><td>£4,180</td><td>£4,486</td><td>£4,801</td><td>£21,332</td></tr><tr><td>Change In Property Value</td><td>£7,438</td><td>£13,722</td><td>£17,526</td><td>£20,171</td><td>£14,254</td><td>£73,111</td></tr><tr><td>Net Return</td><td>£11,291</td><td>£17,734</td><td>£21,706</td><td>£24,658</td><td>£19,055</td><td>£94,444</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>