<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>£15,036</td><td>£15,337</td><td>£15,643</td><td>£16,035</td><td>£16,435</td><td>£78,486</td></tr><tr><td>Total Expenses</td><td>£11,065</td><td>£11,145</td><td>£11,216</td><td>£11,297</td><td>£11,380</td><td>£56,104</td></tr><tr><td>Profit Before Tax</td><td>£3,971</td><td>£4,192</td><td>£4,427</td><td>£4,737</td><td>£5,055</td><td>£22,383</td></tr><tr><td>Profit After Tax      </td><td>£3,217</td><td>£3,395</td><td>£3,586</td><td>£3,837</td><td>£4,095</td><td>£18,130</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£12,103</td><td>£15,249</td><td>£16,164</td><td>£14,278</td><td>£64,844</td></tr><tr><td>Net Return</td><td>£10,267</td><td>£15,498</td><td>£18,835</td><td>£20,001</td><td>£18,373</td><td>£82,974</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>23%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>