<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>£20,352</td><td>£20,657</td><td>£20,967</td><td>£21,491</td><td>£22,029</td><td>£105,496</td></tr><tr><td>Total Expenses</td><td>£12,883</td><td>£12,964</td><td>£13,036</td><td>£13,130</td><td>£13,226</td><td>£65,240</td></tr><tr><td>Profit Before Tax</td><td>£7,469</td><td>£7,693</td><td>£7,931</td><td>£8,361</td><td>£8,802</td><td>£40,257</td></tr><tr><td>Profit After Tax      </td><td>£6,050</td><td>£6,232</td><td>£6,424</td><td>£6,773</td><td>£7,130</td><td>£32,608</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>£14,300</td><td>£21,810</td><td>£24,354</td><td>£25,778</td><td>£22,239</td><td>£108,481</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>