<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>£18,300</td><td>£18,666</td><td>£19,039</td><td>£19,515</td><td>£20,003</td><td>£95,524</td></tr><tr><td>Total Expenses</td><td>£13,483</td><td>£13,569</td><td>£13,647</td><td>£13,737</td><td>£13,828</td><td>£68,264</td></tr><tr><td>Profit Before Tax</td><td>£4,818</td><td>£5,097</td><td>£5,392</td><td>£5,778</td><td>£6,175</td><td>£27,260</td></tr><tr><td>Profit After Tax      </td><td>£3,902</td><td>£4,128</td><td>£4,367</td><td>£4,681</td><td>£5,002</td><td>£22,080</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£15,450</td><td>£19,467</td><td>£20,635</td><td>£18,228</td><td>£82,780</td></tr><tr><td>Net Return</td><td>£12,902</td><td>£19,578</td><td>£23,834</td><td>£25,316</td><td>£23,229</td><td>£104,860</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>13%</td><td>20%</td><td>25%</td><td>26%</td><td>24%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>