<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>£15,636</td><td>£15,871</td><td>£16,109</td><td>£16,511</td><td>£16,924</td><td>£81,051</td></tr><tr><td>Total Expenses</td><td>£10,962</td><td>£11,036</td><td>£11,101</td><td>£11,183</td><td>£11,267</td><td>£55,548</td></tr><tr><td>Profit Before Tax</td><td>£4,674</td><td>£4,835</td><td>£5,008</td><td>£5,329</td><td>£5,658</td><td>£25,503</td></tr><tr><td>Profit After Tax      </td><td>£3,786</td><td>£3,916</td><td>£4,057</td><td>£4,316</td><td>£4,583</td><td>£20,657</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£13,027</td><td>£14,993</td><td>£15,892</td><td>£12,634</td><td>£63,444</td></tr><tr><td>Net Return</td><td>£10,684</td><td>£16,943</td><td>£19,049</td><td>£20,208</td><td>£17,217</td><td>£84,101</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>