<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>£15,156</td><td>£15,383</td><td>£15,614</td><td>£16,004</td><td>£16,405</td><td>£78,562</td></tr><tr><td>Total Expenses</td><td>£10,481</td><td>£10,554</td><td>£10,618</td><td>£10,699</td><td>£10,782</td><td>£53,134</td></tr><tr><td>Profit Before Tax</td><td>£4,675</td><td>£4,829</td><td>£4,996</td><td>£5,306</td><td>£5,623</td><td>£25,429</td></tr><tr><td>Profit After Tax      </td><td>£3,787</td><td>£3,912</td><td>£4,047</td><td>£4,297</td><td>£4,555</td><td>£20,597</td></tr><tr><td>Change In Property Value</td><td>£7,577</td><td>£12,324</td><td>£14,184</td><td>£15,035</td><td>£13,281</td><td>£62,400</td></tr><tr><td>Net Return</td><td>£11,364</td><td>£16,236</td><td>£18,230</td><td>£19,332</td><td>£17,835</td><td>£82,997</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>