<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>£15,816</td><td>£16,053</td><td>£16,294</td><td>£16,701</td><td>£17,119</td><td>£81,984</td></tr><tr><td>Total Expenses</td><td>£10,286</td><td>£10,322</td><td>£10,357</td><td>£10,408</td><td>£10,460</td><td>£51,834</td></tr><tr><td>Profit Before Tax</td><td>£5,530</td><td>£5,731</td><td>£5,937</td><td>£6,293</td><td>£6,659</td><td>£30,150</td></tr><tr><td>Profit After Tax      </td><td>£4,479</td><td>£4,642</td><td>£4,809</td><td>£5,098</td><td>£5,393</td><td>£24,421</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£14,446</td><td>£16,626</td><td>£17,623</td><td>£14,011</td><td>£70,355</td></tr><tr><td>Net Return</td><td>£12,129</td><td>£19,088</td><td>£21,435</td><td>£22,721</td><td>£19,404</td><td>£94,777</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>