<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>£17,340</td><td>£17,600</td><td>£17,864</td><td>£18,311</td><td>£18,768</td><td>£89,883</td></tr><tr><td>Total Expenses</td><td>£13,174</td><td>£13,212</td><td>£13,249</td><td>£13,304</td><td>£13,360</td><td>£66,298</td></tr><tr><td>Profit Before Tax</td><td>£4,167</td><td>£4,388</td><td>£4,615</td><td>£5,007</td><td>£5,408</td><td>£23,585</td></tr><tr><td>Profit After Tax      </td><td>£3,375</td><td>£3,554</td><td>£3,739</td><td>£4,056</td><td>£4,381</td><td>£19,104</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£15,683</td><td>£20,030</td><td>£23,053</td><td>£16,291</td><td>£83,556</td></tr><tr><td>Net Return</td><td>£11,875</td><td>£19,237</td><td>£23,769</td><td>£27,108</td><td>£20,671</td><td>£102,660</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>