<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>£14,940</td><td>£15,239</td><td>£15,544</td><td>£15,932</td><td>£16,330</td><td>£77,985</td></tr><tr><td>Total Expenses</td><td>£11,377</td><td>£11,457</td><td>£11,528</td><td>£11,609</td><td>£11,691</td><td>£57,662</td></tr><tr><td>Profit Before Tax</td><td>£3,563</td><td>£3,782</td><td>£4,015</td><td>£4,323</td><td>£4,639</td><td>£20,323</td></tr><tr><td>Profit After Tax      </td><td>£2,886</td><td>£3,063</td><td>£3,252</td><td>£3,502</td><td>£3,758</td><td>£16,461</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£12,618</td><td>£15,898</td><td>£16,852</td><td>£14,886</td><td>£67,603</td></tr><tr><td>Net Return</td><td>£10,236</td><td>£15,681</td><td>£19,150</td><td>£20,354</td><td>£18,644</td><td>£84,065</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>22%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>