<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>£14,928</td><td>£15,152</td><td>£15,379</td><td>£15,764</td><td>£16,158</td><td>£77,381</td></tr><tr><td>Total Expenses</td><td>£12,341</td><td>£12,413</td><td>£12,477</td><td>£12,557</td><td>£12,639</td><td>£62,428</td></tr><tr><td>Profit Before Tax</td><td>£2,587</td><td>£2,739</td><td>£2,902</td><td>£3,206</td><td>£3,518</td><td>£14,953</td></tr><tr><td>Profit After Tax      </td><td>£2,096</td><td>£2,218</td><td>£2,351</td><td>£2,597</td><td>£2,850</td><td>£12,112</td></tr><tr><td>Change In Property Value</td><td>£9,625</td><td>£15,654</td><td>£18,017</td><td>£19,098</td><td>£16,870</td><td>£79,264</td></tr><tr><td>Net Return</td><td>£11,721</td><td>£17,873</td><td>£20,368</td><td>£21,695</td><td>£19,720</td><td>£91,375</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>24%</td><td>26%</td><td>23%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>