<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>£18,000</td><td>£18,270</td><td>£18,544</td><td>£19,008</td><td>£19,483</td><td>£93,305</td></tr><tr><td>Total Expenses</td><td>£13,453</td><td>£13,530</td><td>£13,598</td><td>£13,686</td><td>£13,776</td><td>£68,042</td></tr><tr><td>Profit Before Tax</td><td>£4,548</td><td>£4,740</td><td>£4,946</td><td>£5,322</td><td>£5,707</td><td>£25,262</td></tr><tr><td>Profit After Tax      </td><td>£3,683</td><td>£3,840</td><td>£4,006</td><td>£4,310</td><td>£4,622</td><td>£20,462</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£13,838</td><td>£17,674</td><td>£20,341</td><td>£14,374</td><td>£73,726</td></tr><tr><td>Net Return</td><td>£11,183</td><td>£17,677</td><td>£21,680</td><td>£24,651</td><td>£18,996</td><td>£94,188</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>