<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>£23,400</td><td>£23,751</td><td>£24,107</td><td>£24,710</td><td>£25,328</td><td>£121,296</td></tr><tr><td>Total Expenses</td><td>£17,319</td><td>£17,366</td><td>£17,412</td><td>£17,483</td><td>£17,555</td><td>£87,136</td></tr><tr><td>Profit Before Tax</td><td>£6,081</td><td>£6,385</td><td>£6,695</td><td>£7,227</td><td>£7,772</td><td>£34,160</td></tr><tr><td>Profit After Tax      </td><td>£4,926</td><td>£5,172</td><td>£5,423</td><td>£5,854</td><td>£6,296</td><td>£27,670</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£18,360</td><td>£23,868</td><td>£25,061</td><td>£18,420</td><td>£94,710</td></tr><tr><td>Net Return</td><td>£13,926</td><td>£23,532</td><td>£29,291</td><td>£30,915</td><td>£24,716</td><td>£122,379</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>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>