<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>£18,996</td><td>£19,281</td><td>£19,570</td><td>£20,059</td><td>£20,561</td><td>£98,467</td></tr><tr><td>Total Expenses</td><td>£11,942</td><td>£12,020</td><td>£12,090</td><td>£12,181</td><td>£12,274</td><td>£60,507</td></tr><tr><td>Profit Before Tax</td><td>£7,054</td><td>£7,261</td><td>£7,480</td><td>£7,878</td><td>£8,287</td><td>£37,961</td></tr><tr><td>Profit After Tax      </td><td>£5,714</td><td>£5,881</td><td>£6,059</td><td>£6,382</td><td>£6,713</td><td>£30,748</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£13,212</td><td>£20,041</td><td>£22,355</td><td>£23,656</td><td>£20,446</td><td>£99,710</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>27%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>