<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>£18,600</td><td>£18,879</td><td>£19,162</td><td>£19,641</td><td>£20,132</td><td>£96,415</td></tr><tr><td>Total Expenses</td><td>£13,673</td><td>£13,751</td><td>£13,821</td><td>£13,910</td><td>£14,002</td><td>£69,158</td></tr><tr><td>Profit Before Tax</td><td>£4,927</td><td>£5,128</td><td>£5,342</td><td>£5,731</td><td>£6,130</td><td>£27,257</td></tr><tr><td>Profit After Tax      </td><td>£3,991</td><td>£4,153</td><td>£4,327</td><td>£4,642</td><td>£4,965</td><td>£22,078</td></tr><tr><td>Change In Property Value</td><td>£7,625</td><td>£14,068</td><td>£17,968</td><td>£20,680</td><td>£14,614</td><td>£74,955</td></tr><tr><td>Net Return</td><td>£11,616</td><td>£18,222</td><td>£22,295</td><td>£25,322</td><td>£19,579</td><td>£97,033</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>