<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>£19,716</td><td>£20,012</td><td>£20,512</td><td>£21,025</td><td>£21,656</td><td>£102,920</td></tr><tr><td>Total Expenses</td><td>£14,684</td><td>£14,759</td><td>£14,852</td><td>£14,948</td><td>£15,053</td><td>£74,297</td></tr><tr><td>Profit Before Tax</td><td>£5,032</td><td>£5,252</td><td>£5,660</td><td>£6,077</td><td>£6,602</td><td>£28,624</td></tr><tr><td>Profit After Tax      </td><td>£4,076</td><td>£4,254</td><td>£4,584</td><td>£4,923</td><td>£5,348</td><td>£23,185</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£12,176</td><td>£12,597</td><td>£20,339</td><td>£23,054</td><td>£24,568</td><td>£92,734</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>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>