<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>£13,451</td><td>£13,528</td><td>£13,596</td><td>£13,684</td><td>£13,775</td><td>£68,034</td></tr><tr><td>Profit Before Tax</td><td>£4,549</td><td>£4,742</td><td>£4,948</td><td>£5,323</td><td>£5,708</td><td>£25,270</td></tr><tr><td>Profit After Tax      </td><td>£3,685</td><td>£3,841</td><td>£4,008</td><td>£4,312</td><td>£4,624</td><td>£20,469</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£12,683</td><td>£20,833</td><td>£23,564</td><td>£25,042</td><td>£21,104</td><td>£103,226</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>