<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>£22,572</td><td>£22,911</td><td>£23,254</td><td>£23,836</td><td>£24,431</td><td>£117,004</td></tr><tr><td>Total Expenses</td><td>£14,340</td><td>£14,387</td><td>£14,431</td><td>£14,500</td><td>£14,570</td><td>£72,228</td></tr><tr><td>Profit Before Tax</td><td>£8,232</td><td>£8,524</td><td>£8,823</td><td>£9,336</td><td>£9,861</td><td>£44,776</td></tr><tr><td>Profit After Tax      </td><td>£6,668</td><td>£6,904</td><td>£7,147</td><td>£7,562</td><td>£7,988</td><td>£36,269</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£12,789</td><td>£17,019</td><td>£19,760</td><td>£14,524</td><td>£69,492</td></tr><tr><td>Net Return</td><td>£12,068</td><td>£19,693</td><td>£24,165</td><td>£27,322</td><td>£22,512</td><td>£105,760</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>11%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>