<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>£17,100</td><td>£17,356</td><td>£17,617</td><td>£18,057</td><td>£18,509</td><td>£88,639</td></tr><tr><td>Total Expenses</td><td>£12,043</td><td>£12,119</td><td>£12,186</td><td>£12,272</td><td>£12,360</td><td>£60,980</td></tr><tr><td>Profit Before Tax</td><td>£5,057</td><td>£5,238</td><td>£5,431</td><td>£5,785</td><td>£6,149</td><td>£27,659</td></tr><tr><td>Profit After Tax      </td><td>£4,096</td><td>£4,242</td><td>£4,399</td><td>£4,686</td><td>£4,981</td><td>£22,404</td></tr><tr><td>Change In Property Value</td><td>£7,770</td><td>£14,672</td><td>£16,887</td><td>£17,900</td><td>£14,230</td><td>£71,459</td></tr><tr><td>Net Return</td><td>£11,866</td><td>£18,915</td><td>£21,286</td><td>£22,586</td><td>£19,211</td><td>£93,863</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>