<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>£26,004</td><td>£26,394</td><td>£26,790</td><td>£27,460</td><td>£28,146</td><td>£134,794</td></tr><tr><td>Total Expenses</td><td>£19,188</td><td>£19,239</td><td>£19,289</td><td>£19,367</td><td>£19,446</td><td>£96,529</td></tr><tr><td>Profit Before Tax</td><td>£6,816</td><td>£7,155</td><td>£7,501</td><td>£8,093</td><td>£8,700</td><td>£38,265</td></tr><tr><td>Profit After Tax      </td><td>£5,521</td><td>£5,795</td><td>£6,076</td><td>£6,555</td><td>£7,047</td><td>£30,994</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£17,763</td><td>£23,637</td><td>£27,445</td><td>£20,172</td><td>£96,516</td></tr><tr><td>Net Return</td><td>£13,021</td><td>£23,558</td><td>£29,712</td><td>£34,000</td><td>£27,219</td><td>£127,511</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>8%</td><td>14%</td><td>18%</td><td>21%</td><td>17%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>