<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>£26,508</td><td>£26,906</td><td>£27,309</td><td>£27,992</td><td>£28,692</td><td>£137,406</td></tr><tr><td>Total Expenses</td><td>£19,934</td><td>£20,024</td><td>£20,105</td><td>£20,215</td><td>£20,328</td><td>£100,606</td></tr><tr><td>Profit Before Tax</td><td>£6,574</td><td>£6,882</td><td>£7,204</td><td>£7,777</td><td>£8,364</td><td>£36,801</td></tr><tr><td>Profit After Tax      </td><td>£5,325</td><td>£5,574</td><td>£5,835</td><td>£6,299</td><td>£6,775</td><td>£29,809</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£19,380</td><td>£25,194</td><td>£26,454</td><td>£19,443</td><td>£99,971</td></tr><tr><td>Net Return</td><td>£14,825</td><td>£24,954</td><td>£31,029</td><td>£32,753</td><td>£26,218</td><td>£129,780</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>