<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>£17,076</td><td>£17,418</td><td>£17,766</td><td>£18,210</td><td>£18,665</td><td>£89,135</td></tr><tr><td>Total Expenses</td><td>£12,717</td><td>£12,801</td><td>£12,877</td><td>£12,963</td><td>£13,051</td><td>£64,408</td></tr><tr><td>Profit Before Tax</td><td>£4,359</td><td>£4,617</td><td>£4,889</td><td>£5,247</td><td>£5,614</td><td>£24,727</td></tr><tr><td>Profit After Tax      </td><td>£3,531</td><td>£3,740</td><td>£3,960</td><td>£4,250</td><td>£4,548</td><td>£20,029</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£14,420</td><td>£18,169</td><td>£19,259</td><td>£17,012</td><td>£77,261</td></tr><tr><td>Net Return</td><td>£11,931</td><td>£18,160</td><td>£22,130</td><td>£23,510</td><td>£21,560</td><td>£97,290</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>22%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>