<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>£16,248</td><td>£16,492</td><td>£16,904</td><td>£17,327</td><td>£17,846</td><td>£84,817</td></tr><tr><td>Total Expenses</td><td>£13,432</td><td>£13,468</td><td>£13,520</td><td>£13,573</td><td>£13,636</td><td>£67,629</td></tr><tr><td>Profit Before Tax</td><td>£2,816</td><td>£3,024</td><td>£3,384</td><td>£3,753</td><td>£4,211</td><td>£17,187</td></tr><tr><td>Profit After Tax      </td><td>£2,281</td><td>£2,449</td><td>£2,741</td><td>£3,040</td><td>£3,411</td><td>£13,922</td></tr><tr><td>Change In Property Value</td><td>£9,975</td><td>£10,324</td><td>£16,791</td><td>£19,325</td><td>£20,485</td><td>£76,901</td></tr><tr><td>Net Return</td><td>£12,256</td><td>£12,773</td><td>£19,532</td><td>£22,366</td><td>£23,895</td><td>£90,823</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>