<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>£17,100</td><td>£17,356</td><td>£17,617</td><td>£18,057</td><td>£18,509</td><td>£88,639</td></tr><tr><td>Total Expenses</td><td>£12,880</td><td>£12,956</td><td>£13,023</td><td>£13,108</td><td>£13,196</td><td>£65,163</td></tr><tr><td>Profit Before Tax</td><td>£4,220</td><td>£4,401</td><td>£4,594</td><td>£4,949</td><td>£5,312</td><td>£23,477</td></tr><tr><td>Profit After Tax      </td><td>£3,418</td><td>£3,565</td><td>£3,721</td><td>£4,009</td><td>£4,303</td><td>£19,016</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£16,145</td><td>£18,582</td><td>£19,697</td><td>£15,659</td><td>£78,632</td></tr><tr><td>Net Return</td><td>£11,968</td><td>£19,710</td><td>£22,303</td><td>£23,705</td><td>£19,962</td><td>£97,649</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>111%</td></tr></tbody></table></div></div></template></turbo-stream>