<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>£16,500</td><td>£16,747</td><td>£16,999</td><td>£17,424</td><td>£17,859</td><td>£85,529</td></tr><tr><td>Total Expenses</td><td>£12,498</td><td>£12,573</td><td>£12,639</td><td>£12,723</td><td>£12,810</td><td>£63,243</td></tr><tr><td>Profit Before Tax</td><td>£4,002</td><td>£4,175</td><td>£4,360</td><td>£4,700</td><td>£5,050</td><td>£22,286</td></tr><tr><td>Profit After Tax      </td><td>£3,242</td><td>£3,381</td><td>£3,531</td><td>£3,807</td><td>£4,090</td><td>£18,052</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£12,684</td><td>£16,201</td><td>£18,646</td><td>£13,176</td><td>£67,582</td></tr><tr><td>Net Return</td><td>£10,117</td><td>£16,066</td><td>£19,732</td><td>£22,453</td><td>£17,267</td><td>£85,634</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>