<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>£19,524</td><td>£19,817</td><td>£20,114</td><td>£20,617</td><td>£21,132</td><td>£101,204</td></tr><tr><td>Total Expenses</td><td>£14,248</td><td>£14,328</td><td>£14,398</td><td>£14,491</td><td>£14,585</td><td>£72,050</td></tr><tr><td>Profit Before Tax</td><td>£5,276</td><td>£5,489</td><td>£5,716</td><td>£6,126</td><td>£6,548</td><td>£29,155</td></tr><tr><td>Profit After Tax      </td><td>£4,273</td><td>£4,446</td><td>£4,630</td><td>£4,962</td><td>£5,304</td><td>£23,615</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£13,120</td><td>£18,762</td><td>£21,593</td><td>£15,259</td><td>£76,733</td></tr><tr><td>Net Return</td><td>£12,273</td><td>£17,566</td><td>£23,391</td><td>£26,555</td><td>£20,563</td><td>£100,349</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>17%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>