<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>£16,500</td><td>£16,747</td><td>£16,999</td><td>£17,424</td><td>£17,859</td><td>£85,529</td></tr><tr><td>Total Expenses</td><td>£11,692</td><td>£11,767</td><td>£11,833</td><td>£11,917</td><td>£12,004</td><td>£59,213</td></tr><tr><td>Profit Before Tax</td><td>£4,808</td><td>£4,981</td><td>£5,166</td><td>£5,506</td><td>£5,856</td><td>£26,316</td></tr><tr><td>Profit After Tax      </td><td>£3,894</td><td>£4,034</td><td>£4,184</td><td>£4,460</td><td>£4,743</td><td>£21,316</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>£11,393</td><td>£18,194</td><td>£20,481</td><td>£21,734</td><td>£18,476</td><td>£90,278</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>