<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>£17,148</td><td>£17,405</td><td>£17,666</td><td>£18,108</td><td>£18,561</td><td>£88,888</td></tr><tr><td>Total Expenses</td><td>£13,476</td><td>£13,514</td><td>£13,551</td><td>£13,605</td><td>£13,661</td><td>£67,807</td></tr><tr><td>Profit Before Tax</td><td>£3,672</td><td>£3,891</td><td>£4,116</td><td>£4,503</td><td>£4,899</td><td>£21,081</td></tr><tr><td>Profit After Tax      </td><td>£2,974</td><td>£3,152</td><td>£3,334</td><td>£3,647</td><td>£3,969</td><td>£17,075</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£16,144</td><td>£20,619</td><td>£23,731</td><td>£16,770</td><td>£86,013</td></tr><tr><td>Net Return</td><td>£11,724</td><td>£19,295</td><td>£23,953</td><td>£27,378</td><td>£20,738</td><td>£103,089</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>22%</td><td>25%</td><td>19%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>