<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>£16,620</td><td>£16,869</td><td>£17,122</td><td>£17,550</td><td>£17,989</td><td>£86,151</td></tr><tr><td>Total Expenses</td><td>£13,423</td><td>£13,461</td><td>£13,496</td><td>£13,549</td><td>£13,604</td><td>£67,534</td></tr><tr><td>Profit Before Tax</td><td>£3,197</td><td>£3,409</td><td>£3,626</td><td>£4,001</td><td>£4,385</td><td>£18,617</td></tr><tr><td>Profit After Tax      </td><td>£2,589</td><td>£2,761</td><td>£2,937</td><td>£3,241</td><td>£3,552</td><td>£15,080</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£19,924</td><td>£22,930</td><td>£24,306</td><td>£21,471</td><td>£100,881</td></tr><tr><td>Net Return</td><td>£14,839</td><td>£22,685</td><td>£25,868</td><td>£27,547</td><td>£25,022</td><td>£115,961</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>23%</td><td>25%</td><td>23%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>