<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>£23,712</td><td>£24,068</td><td>£24,429</td><td>£25,039</td><td>£25,665</td><td>£122,913</td></tr><tr><td>Total Expenses</td><td>£18,046</td><td>£18,131</td><td>£18,208</td><td>£18,311</td><td>£18,416</td><td>£91,113</td></tr><tr><td>Profit Before Tax</td><td>£5,666</td><td>£5,937</td><td>£6,220</td><td>£6,728</td><td>£7,249</td><td>£31,801</td></tr><tr><td>Profit After Tax      </td><td>£4,590</td><td>£4,809</td><td>£5,039</td><td>£5,450</td><td>£5,872</td><td>£25,759</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£17,340</td><td>£22,542</td><td>£23,669</td><td>£17,397</td><td>£89,448</td></tr><tr><td>Net Return</td><td>£13,090</td><td>£22,149</td><td>£27,581</td><td>£29,119</td><td>£23,268</td><td>£115,206</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>