<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>£23,700</td><td>£24,055</td><td>£24,416</td><td>£25,027</td><td>£25,652</td><td>£122,851</td></tr><tr><td>Total Expenses</td><td>£17,079</td><td>£17,165</td><td>£17,242</td><td>£17,345</td><td>£17,450</td><td>£86,280</td></tr><tr><td>Profit Before Tax</td><td>£6,621</td><td>£6,891</td><td>£7,175</td><td>£7,682</td><td>£8,203</td><td>£36,571</td></tr><tr><td>Profit After Tax      </td><td>£5,363</td><td>£5,582</td><td>£5,811</td><td>£6,223</td><td>£6,644</td><td>£29,622</td></tr><tr><td>Change In Property Value</td><td>£9,875</td><td>£18,219</td><td>£23,270</td><td>£26,782</td><td>£18,926</td><td>£97,072</td></tr><tr><td>Net Return</td><td>£15,238</td><td>£23,801</td><td>£29,082</td><td>£33,004</td><td>£25,570</td><td>£126,695</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>