<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>£21,444</td><td>£21,766</td><td>£22,092</td><td>£22,644</td><td>£23,211</td><td>£111,157</td></tr><tr><td>Total Expenses</td><td>£12,940</td><td>£12,985</td><td>£13,028</td><td>£13,094</td><td>£13,161</td><td>£65,208</td></tr><tr><td>Profit Before Tax</td><td>£8,504</td><td>£8,781</td><td>£9,064</td><td>£9,551</td><td>£10,050</td><td>£45,949</td></tr><tr><td>Profit After Tax      </td><td>£6,888</td><td>£7,112</td><td>£7,342</td><td>£7,736</td><td>£8,140</td><td>£37,219</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£18,216</td><td>£20,965</td><td>£22,223</td><td>£19,630</td><td>£92,234</td></tr><tr><td>Net Return</td><td>£18,088</td><td>£25,328</td><td>£28,307</td><td>£29,959</td><td>£27,770</td><td>£129,453</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>28%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>