<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£12,828</td><td>£12,908</td><td>£12,979</td><td>£13,072</td><td>£13,167</td><td>£64,953</td></tr><tr><td>Profit Before Tax</td><td>£6,972</td><td>£7,189</td><td>£7,419</td><td>£7,837</td><td>£8,264</td><td>£37,682</td></tr><tr><td>Profit After Tax      </td><td>£5,647</td><td>£5,823</td><td>£6,010</td><td>£6,348</td><td>£6,694</td><td>£30,522</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£15,579</td><td>£17,930</td><td>£19,006</td><td>£15,109</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£13,897</td><td>£21,402</td><td>£23,940</td><td>£25,353</td><td>£21,804</td><td>£106,395</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>