<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>£21,204</td><td>£21,522</td><td>£21,845</td><td>£22,391</td><td>£22,951</td><td>£109,913</td></tr><tr><td>Total Expenses</td><td>£15,490</td><td>£15,535</td><td>£15,577</td><td>£15,642</td><td>£15,709</td><td>£77,954</td></tr><tr><td>Profit Before Tax</td><td>£5,714</td><td>£5,987</td><td>£6,268</td><td>£6,749</td><td>£7,242</td><td>£31,959</td></tr><tr><td>Profit After Tax      </td><td>£4,628</td><td>£4,850</td><td>£5,077</td><td>£5,466</td><td>£5,866</td><td>£25,887</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£16,320</td><td>£21,216</td><td>£22,277</td><td>£16,373</td><td>£84,186</td></tr><tr><td>Net Return</td><td>£12,628</td><td>£21,170</td><td>£26,293</td><td>£27,743</td><td>£22,239</td><td>£110,073</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>22%</td><td>17%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>