<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>£25,668</td><td>£26,053</td><td>£26,444</td><td>£27,105</td><td>£27,783</td><td>£133,052</td></tr><tr><td>Total Expenses</td><td>£17,063</td><td>£17,114</td><td>£17,163</td><td>£17,240</td><td>£17,318</td><td>£85,898</td></tr><tr><td>Profit Before Tax</td><td>£8,605</td><td>£8,939</td><td>£9,281</td><td>£9,865</td><td>£10,464</td><td>£47,154</td></tr><tr><td>Profit After Tax      </td><td>£6,970</td><td>£7,241</td><td>£7,517</td><td>£7,991</td><td>£8,476</td><td>£38,195</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£13,181</td><td>£18,101</td><td>£21,178</td><td>£17,213</td><td>£74,024</td></tr><tr><td>Net Return</td><td>£11,320</td><td>£20,421</td><td>£25,618</td><td>£29,169</td><td>£25,689</td><td>£112,218</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>15%</td><td>18%</td><td>21%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>