<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>£17,700</td><td>£17,965</td><td>£18,235</td><td>£18,691</td><td>£19,158</td><td>£91,749</td></tr><tr><td>Total Expenses</td><td>£13,261</td><td>£13,338</td><td>£13,406</td><td>£13,493</td><td>£13,583</td><td>£67,082</td></tr><tr><td>Profit Before Tax</td><td>£4,439</td><td>£4,627</td><td>£4,829</td><td>£5,197</td><td>£5,575</td><td>£24,668</td></tr><tr><td>Profit After Tax      </td><td>£3,595</td><td>£3,748</td><td>£3,911</td><td>£4,210</td><td>£4,516</td><td>£19,981</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£16,712</td><td>£19,233</td><td>£20,387</td><td>£16,208</td><td>£81,390</td></tr><tr><td>Net Return</td><td>£12,445</td><td>£20,460</td><td>£23,145</td><td>£24,597</td><td>£20,724</td><td>£101,371</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>