<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>£27,504</td><td>£27,917</td><td>£28,335</td><td>£29,044</td><td>£29,770</td><td>£142,569</td></tr><tr><td>Total Expenses</td><td>£20,838</td><td>£20,929</td><td>£21,012</td><td>£21,125</td><td>£21,240</td><td>£105,144</td></tr><tr><td>Profit Before Tax</td><td>£6,666</td><td>£6,987</td><td>£7,323</td><td>£7,919</td><td>£8,530</td><td>£37,426</td></tr><tr><td>Profit After Tax      </td><td>£5,400</td><td>£5,660</td><td>£5,932</td><td>£6,414</td><td>£6,909</td><td>£30,315</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£20,400</td><td>£26,520</td><td>£27,846</td><td>£20,467</td><td>£105,233</td></tr><tr><td>Net Return</td><td>£15,400</td><td>£26,060</td><td>£32,452</td><td>£34,260</td><td>£27,376</td><td>£135,548</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>