<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>£17,004</td><td>£17,344</td><td>£17,691</td><td>£18,133</td><td>£18,587</td><td>£88,759</td></tr><tr><td>Total Expenses</td><td>£13,140</td><td>£13,186</td><td>£13,231</td><td>£13,286</td><td>£13,342</td><td>£66,186</td></tr><tr><td>Profit Before Tax</td><td>£3,864</td><td>£4,158</td><td>£4,460</td><td>£4,847</td><td>£5,245</td><td>£22,573</td></tr><tr><td>Profit After Tax      </td><td>£3,130</td><td>£3,368</td><td>£3,612</td><td>£3,926</td><td>£4,248</td><td>£18,284</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£17,510</td><td>£22,063</td><td>£23,386</td><td>£20,658</td><td>£93,817</td></tr><tr><td>Net Return</td><td>£13,330</td><td>£20,878</td><td>£25,675</td><td>£27,313</td><td>£24,906</td><td>£112,101</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>19%</td><td>23%</td><td>25%</td><td>23%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>