<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£11,537</td><td>£11,610</td><td>£11,698</td><td>£11,789</td><td>£11,889</td><td>£58,523</td></tr><tr><td>Profit Before Tax</td><td>£6,463</td><td>£6,660</td><td>£7,028</td><td>£7,406</td><td>£7,882</td><td>£35,440</td></tr><tr><td>Profit After Tax      </td><td>£5,235</td><td>£5,395</td><td>£5,693</td><td>£5,999</td><td>£6,384</td><td>£28,706</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£11,085</td><td>£11,420</td><td>£17,071</td><td>£19,094</td><td>£20,265</td><td>£78,936</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>29%</td><td>32%</td><td>34%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>