<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>£18,000</td><td>£18,270</td><td>£18,544</td><td>£19,008</td><td>£19,483</td><td>£93,305</td></tr><tr><td>Total Expenses</td><td>£8,092</td><td>£8,131</td><td>£8,169</td><td>£8,225</td><td>£8,284</td><td>£40,900</td></tr><tr><td>Profit Before Tax</td><td>£9,909</td><td>£10,139</td><td>£10,375</td><td>£10,782</td><td>£11,199</td><td>£52,404</td></tr><tr><td>Profit After Tax      </td><td>£8,026</td><td>£8,213</td><td>£8,404</td><td>£8,734</td><td>£9,071</td><td>£42,447</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£10,197</td><td>£11,736</td><td>£12,440</td><td>£9,890</td><td>£49,663</td></tr><tr><td>Net Return</td><td>£13,426</td><td>£18,410</td><td>£20,140</td><td>£21,174</td><td>£18,961</td><td>£92,110</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>77%</td></tr><tr><td>Total Net Return (%)</td><td>24%</td><td>33%</td><td>37%</td><td>38%</td><td>34%</td><td>167%</td></tr></tbody></table></div></div></template></turbo-stream>