<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>£17,100</td><td>£17,356</td><td>£17,617</td><td>£18,057</td><td>£18,509</td><td>£88,639</td></tr><tr><td>Total Expenses</td><td>£11,863</td><td>£11,901</td><td>£11,937</td><td>£11,991</td><td>£12,047</td><td>£59,739</td></tr><tr><td>Profit Before Tax</td><td>£5,238</td><td>£5,456</td><td>£5,680</td><td>£6,066</td><td>£6,461</td><td>£28,901</td></tr><tr><td>Profit After Tax      </td><td>£4,242</td><td>£4,419</td><td>£4,601</td><td>£4,913</td><td>£5,234</td><td>£23,409</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,300</td><td>£17,589</td><td>£20,243</td><td>£14,305</td><td>£71,938</td></tr><tr><td>Net Return</td><td>£11,742</td><td>£16,719</td><td>£22,190</td><td>£25,157</td><td>£19,539</td><td>£95,347</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>18%</td><td>24%</td><td>27%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>