<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>£17,100</td><td>£17,356</td><td>£17,617</td><td>£18,057</td><td>£18,509</td><td>£88,639</td></tr><tr><td>Total Expenses</td><td>£11,380</td><td>£11,418</td><td>£11,454</td><td>£11,509</td><td>£11,565</td><td>£57,326</td></tr><tr><td>Profit Before Tax</td><td>£5,720</td><td>£5,938</td><td>£6,163</td><td>£6,548</td><td>£6,944</td><td>£31,314</td></tr><tr><td>Profit After Tax      </td><td>£4,633</td><td>£4,810</td><td>£4,992</td><td>£5,304</td><td>£5,625</td><td>£25,364</td></tr><tr><td>Change In Property Value</td><td>£9,975</td><td>£16,224</td><td>£18,672</td><td>£19,792</td><td>£17,483</td><td>£82,146</td></tr><tr><td>Net Return</td><td>£14,608</td><td>£21,034</td><td>£23,664</td><td>£25,096</td><td>£23,108</td><td>£107,510</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>27%</td><td>28%</td><td>26%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>