<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>£16,620</td><td>£16,869</td><td>£17,122</td><td>£17,550</td><td>£17,989</td><td>£86,151</td></tr><tr><td>Total Expenses</td><td>£10,688</td><td>£10,726</td><td>£10,761</td><td>£10,815</td><td>£10,869</td><td>£53,859</td></tr><tr><td>Profit Before Tax</td><td>£5,932</td><td>£6,143</td><td>£6,361</td><td>£6,736</td><td>£7,120</td><td>£32,292</td></tr><tr><td>Profit After Tax      </td><td>£4,805</td><td>£4,976</td><td>£5,152</td><td>£5,456</td><td>£5,767</td><td>£26,156</td></tr><tr><td>Change In Property Value</td><td>£6,625</td><td>£12,223</td><td>£15,612</td><td>£17,968</td><td>£12,697</td><td>£65,124</td></tr><tr><td>Net Return</td><td>£11,430</td><td>£17,199</td><td>£20,764</td><td>£23,424</td><td>£18,464</td><td>£91,281</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>29%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>