<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>£19,440</td><td>£19,732</td><td>£20,028</td><td>£20,528</td><td>£21,041</td><td>£100,769</td></tr><tr><td>Total Expenses</td><td>£12,630</td><td>£12,709</td><td>£12,779</td><td>£12,871</td><td>£12,965</td><td>£63,954</td></tr><tr><td>Profit Before Tax</td><td>£6,810</td><td>£7,023</td><td>£7,248</td><td>£7,657</td><td>£8,076</td><td>£36,815</td></tr><tr><td>Profit After Tax      </td><td>£5,516</td><td>£5,688</td><td>£5,871</td><td>£6,202</td><td>£6,542</td><td>£29,820</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£15,293</td><td>£17,600</td><td>£18,656</td><td>£14,832</td><td>£74,480</td></tr><tr><td>Net Return</td><td>£13,615</td><td>£20,981</td><td>£23,471</td><td>£24,859</td><td>£21,374</td><td>£104,300</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>