<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£20,268</td><td>£20,350</td><td>£20,454</td><td>£20,560</td><td>£20,680</td><td>£102,312</td></tr><tr><td>Profit Before Tax</td><td>£3,732</td><td>£4,010</td><td>£4,515</td><td>£5,033</td><td>£5,681</td><td>£22,972</td></tr><tr><td>Profit After Tax      </td><td>£3,023</td><td>£3,248</td><td>£3,657</td><td>£4,077</td><td>£4,602</td><td>£18,607</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,358</td><td>£23,337</td><td>£26,859</td><td>£28,470</td><td>£103,023</td></tr><tr><td>Net Return</td><td>£15,021</td><td>£15,607</td><td>£26,994</td><td>£30,935</td><td>£33,072</td><td>£121,630</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>14%</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>