<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>£15,744</td><td>£15,980</td><td>£16,220</td><td>£16,625</td><td>£17,041</td><td>£81,610</td></tr><tr><td>Total Expenses</td><td>£11,617</td><td>£11,690</td><td>£11,755</td><td>£11,838</td><td>£11,922</td><td>£58,821</td></tr><tr><td>Profit Before Tax</td><td>£4,127</td><td>£4,290</td><td>£4,465</td><td>£4,788</td><td>£5,119</td><td>£22,789</td></tr><tr><td>Profit After Tax      </td><td>£3,343</td><td>£3,475</td><td>£3,616</td><td>£3,878</td><td>£4,147</td><td>£18,459</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£10,842</td><td>£17,635</td><td>£19,913</td><td>£21,152</td><td>£17,880</td><td>£87,421</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>