<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>£13,978</td><td>£14,016</td><td>£14,053</td><td>£14,108</td><td>£14,165</td><td>£70,320</td></tr><tr><td>Profit Before Tax</td><td>£3,362</td><td>£3,584</td><td>£3,811</td><td>£4,203</td><td>£4,604</td><td>£19,563</td></tr><tr><td>Profit After Tax      </td><td>£2,723</td><td>£2,903</td><td>£3,087</td><td>£3,404</td><td>£3,729</td><td>£15,846</td></tr><tr><td>Change In Property Value</td><td>£12,775</td><td>£20,778</td><td>£23,913</td><td>£25,348</td><td>£22,391</td><td>£105,204</td></tr><tr><td>Net Return</td><td>£15,498</td><td>£23,680</td><td>£27,000</td><td>£28,752</td><td>£26,120</td><td>£121,051</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>23%</td><td>25%</td><td>22%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>