<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>£19,872</td><td>£20,170</td><td>£20,674</td><td>£21,191</td><td>£21,827</td><td>£103,735</td></tr><tr><td>Total Expenses</td><td>£15,094</td><td>£15,170</td><td>£15,263</td><td>£15,359</td><td>£15,465</td><td>£76,352</td></tr><tr><td>Profit Before Tax</td><td>£4,778</td><td>£5,000</td><td>£5,411</td><td>£5,832</td><td>£6,362</td><td>£27,383</td></tr><tr><td>Profit After Tax      </td><td>£3,870</td><td>£4,050</td><td>£4,383</td><td>£4,724</td><td>£5,153</td><td>£22,180</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£8,650</td><td>£16,335</td><td>£18,800</td><td>£19,928</td><td>£72,112</td></tr><tr><td>Net Return</td><td>£12,269</td><td>£12,701</td><td>£20,718</td><td>£23,524</td><td>£25,081</td><td>£94,292</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>