<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>£23,196</td><td>£23,544</td><td>£23,897</td><td>£24,495</td><td>£25,107</td><td>£120,238</td></tr><tr><td>Total Expenses</td><td>£16,224</td><td>£16,309</td><td>£16,385</td><td>£16,487</td><td>£16,591</td><td>£81,997</td></tr><tr><td>Profit Before Tax</td><td>£6,972</td><td>£7,235</td><td>£7,512</td><td>£8,007</td><td>£8,516</td><td>£38,242</td></tr><tr><td>Profit After Tax      </td><td>£5,647</td><td>£5,860</td><td>£6,084</td><td>£6,486</td><td>£6,898</td><td>£30,976</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£17,066</td><td>£21,797</td><td>£25,087</td><td>£17,728</td><td>£90,928</td></tr><tr><td>Net Return</td><td>£14,897</td><td>£22,926</td><td>£27,882</td><td>£31,573</td><td>£24,626</td><td>£121,904</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>