<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>£20,472</td><td>£20,779</td><td>£21,299</td><td>£21,831</td><td>£22,486</td><td>£106,867</td></tr><tr><td>Total Expenses</td><td>£15,045</td><td>£15,087</td><td>£15,150</td><td>£15,214</td><td>£15,290</td><td>£75,786</td></tr><tr><td>Profit Before Tax</td><td>£5,427</td><td>£5,692</td><td>£6,149</td><td>£6,617</td><td>£7,196</td><td>£31,081</td></tr><tr><td>Profit After Tax      </td><td>£4,396</td><td>£4,611</td><td>£4,981</td><td>£5,360</td><td>£5,829</td><td>£25,176</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£13,846</td><td>£14,344</td><td>£23,361</td><td>£26,514</td><td>£28,252</td><td>£106,316</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>