<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>£27,372</td><td>£27,783</td><td>£28,199</td><td>£28,904</td><td>£29,627</td><td>£141,885</td></tr><tr><td>Total Expenses</td><td>£16,803</td><td>£16,894</td><td>£16,977</td><td>£17,089</td><td>£17,204</td><td>£84,966</td></tr><tr><td>Profit Before Tax</td><td>£10,569</td><td>£10,889</td><td>£11,223</td><td>£11,815</td><td>£12,423</td><td>£56,919</td></tr><tr><td>Profit After Tax      </td><td>£8,561</td><td>£8,820</td><td>£9,090</td><td>£9,570</td><td>£10,063</td><td>£46,105</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£19,811</td><td>£30,064</td><td>£33,540</td><td>£35,487</td><td>£30,666</td><td>£149,568</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>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>