<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>£18,492</td><td>£18,769</td><td>£19,051</td><td>£19,527</td><td>£20,015</td><td>£95,855</td></tr><tr><td>Total Expenses</td><td>£14,252</td><td>£14,293</td><td>£14,331</td><td>£14,389</td><td>£14,449</td><td>£71,714</td></tr><tr><td>Profit Before Tax</td><td>£4,240</td><td>£4,477</td><td>£4,720</td><td>£5,138</td><td>£5,567</td><td>£24,141</td></tr><tr><td>Profit After Tax      </td><td>£3,434</td><td>£3,626</td><td>£3,823</td><td>£4,162</td><td>£4,509</td><td>£19,554</td></tr><tr><td>Change In Property Value</td><td>£11,099</td><td>£20,958</td><td>£24,120</td><td>£25,568</td><td>£20,326</td><td>£102,070</td></tr><tr><td>Net Return</td><td>£14,533</td><td>£24,584</td><td>£27,944</td><td>£29,729</td><td>£24,835</td><td>£121,625</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>21%</td><td>24%</td><td>25%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>