<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>£20,700</td><td>£21,010</td><td>£21,326</td><td>£21,859</td><td>£22,405</td><td>£107,300</td></tr><tr><td>Total Expenses</td><td>£13,722</td><td>£13,803</td><td>£13,876</td><td>£13,971</td><td>£14,068</td><td>£69,441</td></tr><tr><td>Profit Before Tax</td><td>£6,978</td><td>£7,207</td><td>£7,450</td><td>£7,888</td><td>£8,337</td><td>£37,859</td></tr><tr><td>Profit After Tax      </td><td>£5,652</td><td>£5,838</td><td>£6,034</td><td>£6,389</td><td>£6,753</td><td>£30,666</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£12,240</td><td>£15,912</td><td>£16,707</td><td>£12,280</td><td>£63,139</td></tr><tr><td>Net Return</td><td>£11,652</td><td>£18,078</td><td>£21,946</td><td>£23,096</td><td>£19,033</td><td>£93,805</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>33%</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>