<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>£25,500</td><td>£25,883</td><td>£26,530</td><td>£27,193</td><td>£28,009</td><td>£133,113</td></tr><tr><td>Total Expenses</td><td>£21,412</td><td>£21,496</td><td>£21,604</td><td>£21,714</td><td>£21,838</td><td>£108,064</td></tr><tr><td>Profit Before Tax</td><td>£4,088</td><td>£4,386</td><td>£4,926</td><td>£5,479</td><td>£6,170</td><td>£25,049</td></tr><tr><td>Profit After Tax      </td><td>£3,311</td><td>£3,553</td><td>£3,990</td><td>£4,438</td><td>£4,998</td><td>£20,290</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£16,061</td><td>£16,685</td><td>£28,788</td><td>£32,979</td><td>£35,251</td><td>£129,765</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>