<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>£25,200</td><td>£25,578</td><td>£25,962</td><td>£26,611</td><td>£27,276</td><td>£130,626</td></tr><tr><td>Total Expenses</td><td>£17,390</td><td>£17,478</td><td>£17,557</td><td>£17,664</td><td>£17,773</td><td>£87,862</td></tr><tr><td>Profit Before Tax</td><td>£7,810</td><td>£8,100</td><td>£8,405</td><td>£8,947</td><td>£9,503</td><td>£42,764</td></tr><tr><td>Profit After Tax      </td><td>£6,326</td><td>£6,561</td><td>£6,808</td><td>£7,247</td><td>£7,697</td><td>£34,639</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,080</td><td>£27,644</td><td>£21,977</td><td>£110,361</td></tr><tr><td>Net Return</td><td>£18,326</td><td>£29,221</td><td>£32,887</td><td>£34,891</td><td>£29,675</td><td>£145,000</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>