<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>£15,324</td><td>£15,554</td><td>£15,787</td><td>£16,182</td><td>£16,586</td><td>£79,433</td></tr><tr><td>Total Expenses</td><td>£10,288</td><td>£10,361</td><td>£10,425</td><td>£10,506</td><td>£10,589</td><td>£52,168</td></tr><tr><td>Profit Before Tax</td><td>£5,036</td><td>£5,193</td><td>£5,362</td><td>£5,676</td><td>£5,997</td><td>£27,265</td></tr><tr><td>Profit After Tax      </td><td>£4,080</td><td>£4,207</td><td>£4,343</td><td>£4,597</td><td>£4,858</td><td>£22,085</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£11,894</td><td>£13,689</td><td>£14,510</td><td>£11,535</td><td>£57,926</td></tr><tr><td>Net Return</td><td>£10,378</td><td>£16,100</td><td>£18,032</td><td>£19,107</td><td>£16,393</td><td>£80,010</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>125%</td></tr></tbody></table></div></div></template></turbo-stream>