<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>£16,200</td><td>£16,524</td><td>£16,854</td><td>£17,276</td><td>£17,708</td><td>£84,562</td></tr><tr><td>Total Expenses</td><td>£11,773</td><td>£11,817</td><td>£11,861</td><td>£11,913</td><td>£11,967</td><td>£59,331</td></tr><tr><td>Profit Before Tax</td><td>£4,428</td><td>£4,707</td><td>£4,994</td><td>£5,363</td><td>£5,741</td><td>£25,231</td></tr><tr><td>Profit After Tax      </td><td>£3,586</td><td>£3,812</td><td>£4,045</td><td>£4,344</td><td>£4,650</td><td>£20,437</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£15,450</td><td>£19,467</td><td>£20,635</td><td>£18,228</td><td>£82,780</td></tr><tr><td>Net Return</td><td>£12,586</td><td>£19,262</td><td>£23,512</td><td>£24,979</td><td>£22,877</td><td>£103,217</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>22%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>