<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>£18,564</td><td>£18,842</td><td>£19,314</td><td>£19,796</td><td>£20,390</td><td>£96,907</td></tr><tr><td>Total Expenses</td><td>£13,862</td><td>£13,901</td><td>£13,959</td><td>£14,019</td><td>£14,089</td><td>£69,830</td></tr><tr><td>Profit Before Tax</td><td>£4,702</td><td>£4,941</td><td>£5,354</td><td>£5,778</td><td>£6,302</td><td>£27,076</td></tr><tr><td>Profit After Tax      </td><td>£3,808</td><td>£4,002</td><td>£4,337</td><td>£4,680</td><td>£5,104</td><td>£21,932</td></tr><tr><td>Change In Property Value</td><td>£10,150</td><td>£10,505</td><td>£17,086</td><td>£19,664</td><td>£20,844</td><td>£78,250</td></tr><tr><td>Net Return</td><td>£13,958</td><td>£14,507</td><td>£21,423</td><td>£24,344</td><td>£25,949</td><td>£100,182</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>