<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>£14,952</td><td>£15,176</td><td>£15,404</td><td>£15,789</td><td>£16,184</td><td>£77,505</td></tr><tr><td>Total Expenses</td><td>£12,452</td><td>£12,487</td><td>£12,520</td><td>£12,569</td><td>£12,619</td><td>£62,647</td></tr><tr><td>Profit Before Tax</td><td>£2,500</td><td>£2,689</td><td>£2,884</td><td>£3,220</td><td>£3,565</td><td>£14,858</td></tr><tr><td>Profit After Tax      </td><td>£2,025</td><td>£2,178</td><td>£2,336</td><td>£2,608</td><td>£2,887</td><td>£12,035</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£18,411</td><td>£21,190</td><td>£22,461</td><td>£17,857</td><td>£89,669</td></tr><tr><td>Net Return</td><td>£11,775</td><td>£20,590</td><td>£23,526</td><td>£25,069</td><td>£20,744</td><td>£101,703</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>20%</td><td>23%</td><td>25%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>