<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>£22,872</td><td>£23,215</td><td>£23,563</td><td>£24,152</td><td>£24,756</td><td>£118,559</td></tr><tr><td>Total Expenses</td><td>£16,351</td><td>£16,436</td><td>£16,511</td><td>£16,612</td><td>£16,715</td><td>£82,625</td></tr><tr><td>Profit Before Tax</td><td>£6,521</td><td>£6,780</td><td>£7,052</td><td>£7,540</td><td>£8,041</td><td>£35,934</td></tr><tr><td>Profit After Tax      </td><td>£5,282</td><td>£5,491</td><td>£5,712</td><td>£6,108</td><td>£6,513</td><td>£29,106</td></tr><tr><td>Change In Property Value</td><td>£9,374</td><td>£17,295</td><td>£22,089</td><td>£25,422</td><td>£17,965</td><td>£92,145</td></tr><tr><td>Net Return</td><td>£14,656</td><td>£22,786</td><td>£27,801</td><td>£31,530</td><td>£24,478</td><td>£121,251</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>