<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>£15,000</td><td>£15,300</td><td>£15,606</td><td>£15,996</td><td>£16,396</td><td>£78,298</td></tr><tr><td>Total Expenses</td><td>£11,542</td><td>£11,622</td><td>£11,694</td><td>£11,775</td><td>£11,857</td><td>£58,490</td></tr><tr><td>Profit Before Tax</td><td>£3,458</td><td>£3,678</td><td>£3,912</td><td>£4,222</td><td>£4,539</td><td>£19,808</td></tr><tr><td>Profit After Tax      </td><td>£2,801</td><td>£2,979</td><td>£3,169</td><td>£3,419</td><td>£3,676</td><td>£16,045</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£12,872</td><td>£16,219</td><td>£17,192</td><td>£15,187</td><td>£68,969</td></tr><tr><td>Net Return</td><td>£10,299</td><td>£15,851</td><td>£19,388</td><td>£20,612</td><td>£18,863</td><td>£85,014</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>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>25%</td><td>26%</td><td>24%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>