<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>£25,128</td><td>£25,505</td><td>£25,887</td><td>£26,535</td><td>£27,198</td><td>£130,253</td></tr><tr><td>Total Expenses</td><td>£13,791</td><td>£13,842</td><td>£13,890</td><td>£13,965</td><td>£14,042</td><td>£69,531</td></tr><tr><td>Profit Before Tax</td><td>£11,337</td><td>£11,663</td><td>£11,997</td><td>£12,569</td><td>£13,156</td><td>£60,722</td></tr><tr><td>Profit After Tax      </td><td>£9,183</td><td>£9,447</td><td>£9,718</td><td>£10,181</td><td>£10,656</td><td>£49,185</td></tr><tr><td>Change In Property Value</td><td>£8,375</td><td>£15,452</td><td>£19,735</td><td>£22,714</td><td>£16,051</td><td>£82,327</td></tr><tr><td>Net Return</td><td>£17,558</td><td>£24,899</td><td>£29,453</td><td>£32,895</td><td>£26,707</td><td>£131,512</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>28%</td><td>31%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>