<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>£18,204</td><td>£18,477</td><td>£18,754</td><td>£19,223</td><td>£19,704</td><td>£94,362</td></tr><tr><td>Total Expenses</td><td>£12,186</td><td>£12,263</td><td>£12,332</td><td>£12,421</td><td>£12,511</td><td>£61,713</td></tr><tr><td>Profit Before Tax</td><td>£6,018</td><td>£6,214</td><td>£6,422</td><td>£6,802</td><td>£7,192</td><td>£32,649</td></tr><tr><td>Profit After Tax      </td><td>£4,875</td><td>£5,033</td><td>£5,202</td><td>£5,510</td><td>£5,826</td><td>£26,446</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£10,608</td><td>£13,790</td><td>£14,480</td><td>£10,643</td><td>£54,721</td></tr><tr><td>Net Return</td><td>£10,075</td><td>£15,641</td><td>£18,992</td><td>£19,990</td><td>£16,469</td><td>£81,167</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>