<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>£19,500</td><td>£19,792</td><td>£20,089</td><td>£20,592</td><td>£21,106</td><td>£101,080</td></tr><tr><td>Total Expenses</td><td>£13,601</td><td>£13,680</td><td>£13,751</td><td>£13,843</td><td>£13,937</td><td>£68,812</td></tr><tr><td>Profit Before Tax</td><td>£5,899</td><td>£6,112</td><td>£6,339</td><td>£6,749</td><td>£7,169</td><td>£32,268</td></tr><tr><td>Profit After Tax      </td><td>£4,778</td><td>£4,951</td><td>£5,134</td><td>£5,466</td><td>£5,807</td><td>£26,137</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£13,777</td><td>£21,943</td><td>£24,691</td><td>£26,196</td><td>£22,287</td><td>£108,894</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>