<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>£16,056</td><td>£16,297</td><td>£16,541</td><td>£16,955</td><td>£17,379</td><td>£83,228</td></tr><tr><td>Total Expenses</td><td>£10,682</td><td>£10,757</td><td>£10,822</td><td>£10,905</td><td>£10,990</td><td>£54,157</td></tr><tr><td>Profit Before Tax</td><td>£5,374</td><td>£5,540</td><td>£5,719</td><td>£6,050</td><td>£6,388</td><td>£29,071</td></tr><tr><td>Profit After Tax      </td><td>£4,353</td><td>£4,488</td><td>£4,633</td><td>£4,900</td><td>£5,175</td><td>£23,548</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£12,460</td><td>£14,341</td><td>£15,201</td><td>£12,085</td><td>£60,685</td></tr><tr><td>Net Return</td><td>£10,951</td><td>£16,948</td><td>£18,973</td><td>£20,101</td><td>£17,259</td><td>£84,233</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>