<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>£15,000</td><td>£15,225</td><td>£15,453</td><td>£15,840</td><td>£16,236</td><td>£77,754</td></tr><tr><td>Total Expenses</td><td>£10,044</td><td>£10,079</td><td>£10,112</td><td>£10,161</td><td>£10,211</td><td>£50,606</td></tr><tr><td>Profit Before Tax</td><td>£4,956</td><td>£5,146</td><td>£5,342</td><td>£5,679</td><td>£6,025</td><td>£27,147</td></tr><tr><td>Profit After Tax      </td><td>£4,015</td><td>£4,168</td><td>£4,327</td><td>£4,600</td><td>£4,880</td><td>£21,989</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£10,250</td><td>£14,658</td><td>£16,869</td><td>£11,921</td><td>£59,948</td></tr><tr><td>Net Return</td><td>£10,265</td><td>£14,418</td><td>£18,984</td><td>£21,469</td><td>£16,801</td><td>£81,937</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>