<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>£30,252</td><td>£30,706</td><td>£31,166</td><td>£31,946</td><td>£32,744</td><td>£156,814</td></tr><tr><td>Total Expenses</td><td>£21,221</td><td>£21,279</td><td>£21,336</td><td>£21,424</td><td>£21,515</td><td>£106,775</td></tr><tr><td>Profit Before Tax</td><td>£9,031</td><td>£9,426</td><td>£9,831</td><td>£10,522</td><td>£11,230</td><td>£50,039</td></tr><tr><td>Profit After Tax      </td><td>£7,315</td><td>£7,635</td><td>£7,963</td><td>£8,522</td><td>£9,096</td><td>£40,531</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£16,665</td><td>£22,887</td><td>£26,777</td><td>£21,764</td><td>£93,593</td></tr><tr><td>Net Return</td><td>£12,815</td><td>£24,300</td><td>£30,849</td><td>£35,300</td><td>£30,860</td><td>£134,124</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>17%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>