<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>£17,100</td><td>£17,442</td><td>£17,791</td><td>£18,236</td><td>£18,692</td><td>£89,260</td></tr><tr><td>Total Expenses</td><td>£12,878</td><td>£12,962</td><td>£13,038</td><td>£13,125</td><td>£13,213</td><td>£65,217</td></tr><tr><td>Profit Before Tax</td><td>£4,222</td><td>£4,480</td><td>£4,752</td><td>£5,111</td><td>£5,479</td><td>£24,043</td></tr><tr><td>Profit After Tax      </td><td>£3,420</td><td>£3,628</td><td>£3,850</td><td>£4,140</td><td>£4,438</td><td>£19,475</td></tr><tr><td>Change In Property Value</td><td>£8,549</td><td>£14,675</td><td>£18,490</td><td>£19,600</td><td>£17,313</td><td>£78,627</td></tr><tr><td>Net Return</td><td>£11,968</td><td>£18,303</td><td>£22,340</td><td>£23,740</td><td>£21,751</td><td>£98,102</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>13%</td><td>20%</td><td>25%</td><td>26%</td><td>24%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>