<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>£16,644</td><td>£16,977</td><td>£17,316</td><td>£17,749</td><td>£18,193</td><td>£86,880</td></tr><tr><td>Total Expenses</td><td>£12,460</td><td>£12,506</td><td>£12,550</td><td>£12,604</td><td>£12,659</td><td>£62,780</td></tr><tr><td>Profit Before Tax</td><td>£4,184</td><td>£4,471</td><td>£4,766</td><td>£5,145</td><td>£5,534</td><td>£24,099</td></tr><tr><td>Profit After Tax      </td><td>£3,389</td><td>£3,621</td><td>£3,860</td><td>£4,168</td><td>£4,482</td><td>£19,521</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£16,480</td><td>£20,765</td><td>£22,011</td><td>£19,443</td><td>£88,298</td></tr><tr><td>Net Return</td><td>£12,989</td><td>£20,101</td><td>£24,625</td><td>£26,178</td><td>£23,925</td><td>£107,819</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>23%</td><td>21%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>