<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>£29,292</td><td>£29,731</td><td>£30,177</td><td>£30,932</td><td>£31,705</td><td>£151,838</td></tr><tr><td>Total Expenses</td><td>£19,891</td><td>£19,985</td><td>£20,070</td><td>£20,187</td><td>£20,307</td><td>£100,440</td></tr><tr><td>Profit Before Tax</td><td>£9,401</td><td>£9,747</td><td>£10,107</td><td>£10,744</td><td>£11,398</td><td>£51,398</td></tr><tr><td>Profit After Tax      </td><td>£7,615</td><td>£7,895</td><td>£8,187</td><td>£8,703</td><td>£9,232</td><td>£41,632</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£18,972</td><td>£24,664</td><td>£25,897</td><td>£19,034</td><td>£97,867</td></tr><tr><td>Net Return</td><td>£16,915</td><td>£26,867</td><td>£32,850</td><td>£34,600</td><td>£28,266</td><td>£139,499</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>