<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>£18,000</td><td>£18,270</td><td>£18,544</td><td>£19,008</td><td>£19,483</td><td>£93,305</td></tr><tr><td>Total Expenses</td><td>£11,792</td><td>£11,831</td><td>£11,869</td><td>£11,926</td><td>£11,984</td><td>£59,401</td></tr><tr><td>Profit Before Tax</td><td>£6,208</td><td>£6,439</td><td>£6,675</td><td>£7,082</td><td>£7,499</td><td>£33,904</td></tr><tr><td>Profit After Tax      </td><td>£5,029</td><td>£5,215</td><td>£5,407</td><td>£5,736</td><td>£6,074</td><td>£27,462</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£12,095</td><td>£17,296</td><td>£19,906</td><td>£14,067</td><td>£70,739</td></tr><tr><td>Net Return</td><td>£12,404</td><td>£17,310</td><td>£22,703</td><td>£25,642</td><td>£20,141</td><td>£98,201</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>