<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>£11,953</td><td>£11,992</td><td>£12,030</td><td>£12,086</td><td>£12,145</td><td>£60,205</td></tr><tr><td>Profit Before Tax</td><td>£6,048</td><td>£6,278</td><td>£6,514</td><td>£6,921</td><td>£7,338</td><td>£33,099</td></tr><tr><td>Profit After Tax      </td><td>£4,898</td><td>£5,085</td><td>£5,277</td><td>£5,606</td><td>£5,944</td><td>£26,810</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,300</td><td>£17,589</td><td>£20,243</td><td>£14,305</td><td>£71,938</td></tr><tr><td>Net Return</td><td>£12,398</td><td>£17,385</td><td>£22,866</td><td>£25,849</td><td>£20,249</td><td>£98,748</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>28%</td><td>22%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>