<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>£19,308</td><td>£19,598</td><td>£19,892</td><td>£20,389</td><td>£20,899</td><td>£100,085</td></tr><tr><td>Total Expenses</td><td>£13,342</td><td>£13,421</td><td>£13,491</td><td>£13,583</td><td>£13,677</td><td>£67,514</td></tr><tr><td>Profit Before Tax</td><td>£5,966</td><td>£6,177</td><td>£6,400</td><td>£6,806</td><td>£7,222</td><td>£32,571</td></tr><tr><td>Profit After Tax      </td><td>£4,832</td><td>£5,003</td><td>£5,184</td><td>£5,513</td><td>£5,850</td><td>£26,382</td></tr><tr><td>Change In Property Value</td><td>£8,775</td><td>£16,570</td><td>£19,071</td><td>£20,215</td><td>£16,071</td><td>£80,702</td></tr><tr><td>Net Return</td><td>£13,607</td><td>£21,573</td><td>£24,255</td><td>£25,728</td><td>£21,921</td><td>£107,084</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>