<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>£18,456</td><td>£18,825</td><td>£19,202</td><td>£19,682</td><td>£20,174</td><td>£96,338</td></tr><tr><td>Total Expenses</td><td>£13,768</td><td>£13,817</td><td>£13,865</td><td>£13,924</td><td>£13,983</td><td>£69,357</td></tr><tr><td>Profit Before Tax</td><td>£4,688</td><td>£5,008</td><td>£5,337</td><td>£5,758</td><td>£6,190</td><td>£26,981</td></tr><tr><td>Profit After Tax      </td><td>£3,798</td><td>£4,056</td><td>£4,323</td><td>£4,664</td><td>£5,014</td><td>£21,855</td></tr><tr><td>Change In Property Value</td><td>£10,650</td><td>£18,283</td><td>£23,036</td><td>£24,418</td><td>£21,569</td><td>£97,956</td></tr><tr><td>Net Return</td><td>£14,448</td><td>£22,339</td><td>£27,359</td><td>£29,082</td><td>£26,584</td><td>£119,811</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>30%</td><td>32%</td><td>30%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>