<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>£18,288</td><td>£18,562</td><td>£18,841</td><td>£19,312</td><td>£19,795</td><td>£94,797</td></tr><tr><td>Total Expenses</td><td>£13,429</td><td>£13,469</td><td>£13,507</td><td>£13,565</td><td>£13,624</td><td>£67,594</td></tr><tr><td>Profit Before Tax</td><td>£4,859</td><td>£5,093</td><td>£5,334</td><td>£5,747</td><td>£6,171</td><td>£27,203</td></tr><tr><td>Profit After Tax      </td><td>£3,936</td><td>£4,126</td><td>£4,320</td><td>£4,655</td><td>£4,998</td><td>£22,035</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£15,913</td><td>£20,325</td><td>£23,392</td><td>£16,530</td><td>£84,785</td></tr><tr><td>Net Return</td><td>£12,561</td><td>£20,039</td><td>£24,645</td><td>£28,047</td><td>£21,529</td><td>£106,819</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>11%</td><td>18%</td><td>23%</td><td>26%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>