<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>£17,364</td><td>£17,624</td><td>£17,889</td><td>£18,336</td><td>£18,794</td><td>£90,008</td></tr><tr><td>Total Expenses</td><td>£12,745</td><td>£12,821</td><td>£12,889</td><td>£12,975</td><td>£13,064</td><td>£64,495</td></tr><tr><td>Profit Before Tax</td><td>£4,619</td><td>£4,803</td><td>£5,000</td><td>£5,361</td><td>£5,731</td><td>£25,513</td></tr><tr><td>Profit After Tax      </td><td>£3,741</td><td>£3,890</td><td>£4,050</td><td>£4,342</td><td>£4,642</td><td>£20,665</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£15,862</td><td>£18,256</td><td>£19,351</td><td>£15,384</td><td>£77,253</td></tr><tr><td>Net Return</td><td>£12,141</td><td>£19,752</td><td>£22,306</td><td>£23,693</td><td>£20,026</td><td>£97,918</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>