<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>£17,220</td><td>£17,478</td><td>£17,740</td><td>£18,184</td><td>£18,639</td><td>£89,261</td></tr><tr><td>Total Expenses</td><td>£12,679</td><td>£12,717</td><td>£12,754</td><td>£12,808</td><td>£12,865</td><td>£63,823</td></tr><tr><td>Profit Before Tax</td><td>£4,541</td><td>£4,761</td><td>£4,987</td><td>£5,376</td><td>£5,774</td><td>£25,439</td></tr><tr><td>Profit After Tax      </td><td>£3,678</td><td>£3,856</td><td>£4,039</td><td>£4,354</td><td>£4,677</td><td>£20,605</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£14,991</td><td>£19,146</td><td>£22,036</td><td>£15,572</td><td>£79,870</td></tr><tr><td>Net Return</td><td>£11,803</td><td>£18,847</td><td>£23,186</td><td>£26,390</td><td>£20,249</td><td>£100,475</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>23%</td><td>26%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>