<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>£19,536</td><td>£19,829</td><td>£20,126</td><td>£20,630</td><td>£21,145</td><td>£101,267</td></tr><tr><td>Total Expenses</td><td>£12,428</td><td>£12,470</td><td>£12,510</td><td>£12,570</td><td>£12,633</td><td>£62,610</td></tr><tr><td>Profit Before Tax</td><td>£7,108</td><td>£7,359</td><td>£7,617</td><td>£8,059</td><td>£8,513</td><td>£38,656</td></tr><tr><td>Profit After Tax      </td><td>£5,758</td><td>£5,961</td><td>£6,170</td><td>£6,528</td><td>£6,895</td><td>£31,312</td></tr><tr><td>Change In Property Value</td><td>£6,200</td><td>£12,648</td><td>£16,442</td><td>£17,265</td><td>£12,689</td><td>£65,244</td></tr><tr><td>Net Return</td><td>£11,958</td><td>£18,609</td><td>£22,612</td><td>£23,792</td><td>£19,585</td><td>£96,556</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>