<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>£15,492</td><td>£15,724</td><td>£15,960</td><td>£16,359</td><td>£16,768</td><td>£80,304</td></tr><tr><td>Total Expenses</td><td>£11,591</td><td>£11,665</td><td>£11,729</td><td>£11,811</td><td>£11,894</td><td>£58,690</td></tr><tr><td>Profit Before Tax</td><td>£3,901</td><td>£4,060</td><td>£4,231</td><td>£4,548</td><td>£4,874</td><td>£21,614</td></tr><tr><td>Profit After Tax      </td><td>£3,160</td><td>£3,288</td><td>£3,427</td><td>£3,684</td><td>£3,948</td><td>£17,507</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£10,658</td><td>£17,448</td><td>£19,724</td><td>£20,958</td><td>£17,681</td><td>£86,469</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>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>