<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>£16,200</td><td>£16,524</td><td>£16,854</td><td>£17,276</td><td>£17,708</td><td>£84,562</td></tr><tr><td>Total Expenses</td><td>£10,859</td><td>£10,942</td><td>£11,016</td><td>£11,100</td><td>£11,186</td><td>£55,102</td></tr><tr><td>Profit Before Tax</td><td>£5,341</td><td>£5,582</td><td>£5,839</td><td>£6,176</td><td>£6,522</td><td>£29,460</td></tr><tr><td>Profit After Tax      </td><td>£4,326</td><td>£4,522</td><td>£4,729</td><td>£5,003</td><td>£5,283</td><td>£23,862</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£11,588</td><td>£14,600</td><td>£15,476</td><td>£13,671</td><td>£62,085</td></tr><tr><td>Net Return</td><td>£11,076</td><td>£16,109</td><td>£19,330</td><td>£20,479</td><td>£18,954</td><td>£85,947</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>27%</td><td>25%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>