<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>£29,916</td><td>£30,365</td><td>£30,820</td><td>£31,591</td><td>£32,380</td><td>£155,072</td></tr><tr><td>Total Expenses</td><td>£20,273</td><td>£20,368</td><td>£20,455</td><td>£20,573</td><td>£20,695</td><td>£102,364</td></tr><tr><td>Profit Before Tax</td><td>£9,643</td><td>£9,997</td><td>£10,366</td><td>£11,017</td><td>£11,685</td><td>£52,708</td></tr><tr><td>Profit After Tax      </td><td>£7,811</td><td>£8,097</td><td>£8,396</td><td>£8,924</td><td>£9,465</td><td>£42,694</td></tr><tr><td>Change In Property Value</td><td>£14,249</td><td>£26,906</td><td>£30,966</td><td>£32,824</td><td>£26,095</td><td>£131,040</td></tr><tr><td>Net Return</td><td>£22,059</td><td>£35,003</td><td>£39,362</td><td>£41,748</td><td>£35,560</td><td>£173,734</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>