<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>£18,300</td><td>£18,574</td><td>£18,853</td><td>£19,324</td><td>£19,808</td><td>£94,860</td></tr><tr><td>Total Expenses</td><td>£13,483</td><td>£13,560</td><td>£13,629</td><td>£13,718</td><td>£13,809</td><td>£68,198</td></tr><tr><td>Profit Before Tax</td><td>£4,818</td><td>£5,015</td><td>£5,224</td><td>£5,607</td><td>£5,999</td><td>£26,662</td></tr><tr><td>Profit After Tax      </td><td>£3,902</td><td>£4,062</td><td>£4,232</td><td>£4,541</td><td>£4,859</td><td>£21,596</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£13,838</td><td>£17,674</td><td>£20,341</td><td>£14,374</td><td>£73,726</td></tr><tr><td>Net Return</td><td>£11,402</td><td>£17,899</td><td>£21,905</td><td>£24,882</td><td>£19,233</td><td>£95,322</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>