<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>£17,556</td><td>£17,819</td><td>£18,087</td><td>£18,539</td><td>£19,002</td><td>£91,003</td></tr><tr><td>Total Expenses</td><td>£12,712</td><td>£12,751</td><td>£12,788</td><td>£12,844</td><td>£12,901</td><td>£63,997</td></tr><tr><td>Profit Before Tax</td><td>£4,844</td><td>£5,068</td><td>£5,298</td><td>£5,695</td><td>£6,101</td><td>£27,006</td></tr><tr><td>Profit After Tax      </td><td>£3,923</td><td>£4,105</td><td>£4,292</td><td>£4,613</td><td>£4,942</td><td>£21,875</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>£12,048</td><td>£19,096</td><td>£23,438</td><td>£26,649</td><td>£20,514</td><td>£101,744</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>