<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>£17,016</td><td>£17,271</td><td>£17,530</td><td>£17,969</td><td>£18,418</td><td>£88,204</td></tr><tr><td>Total Expenses</td><td>£10,889</td><td>£10,927</td><td>£10,963</td><td>£11,017</td><td>£11,073</td><td>£54,869</td></tr><tr><td>Profit Before Tax</td><td>£6,127</td><td>£6,344</td><td>£6,567</td><td>£6,951</td><td>£7,345</td><td>£33,335</td></tr><tr><td>Profit After Tax      </td><td>£4,963</td><td>£5,139</td><td>£5,319</td><td>£5,631</td><td>£5,949</td><td>£27,001</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£15,296</td><td>£17,604</td><td>£18,660</td><td>£14,835</td><td>£74,494</td></tr><tr><td>Net Return</td><td>£13,063</td><td>£20,434</td><td>£22,923</td><td>£24,290</td><td>£20,784</td><td>£101,495</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>