<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>£16,200</td><td>£16,443</td><td>£16,690</td><td>£17,107</td><td>£17,535</td><td>£83,974</td></tr><tr><td>Total Expenses</td><td>£11,773</td><td>£11,809</td><td>£11,844</td><td>£11,896</td><td>£11,950</td><td>£59,272</td></tr><tr><td>Profit Before Tax</td><td>£4,428</td><td>£4,634</td><td>£4,845</td><td>£5,210</td><td>£5,585</td><td>£24,702</td></tr><tr><td>Profit After Tax      </td><td>£3,586</td><td>£3,753</td><td>£3,925</td><td>£4,220</td><td>£4,524</td><td>£20,008</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>£11,086</td><td>£17,591</td><td>£21,598</td><td>£24,561</td><td>£18,898</td><td>£93,734</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>