<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>£20,160</td><td>£20,462</td><td>£20,769</td><td>£21,289</td><td>£21,821</td><td>£104,501</td></tr><tr><td>Total Expenses</td><td>£12,651</td><td>£12,694</td><td>£12,735</td><td>£12,797</td><td>£12,861</td><td>£63,738</td></tr><tr><td>Profit Before Tax</td><td>£7,509</td><td>£7,769</td><td>£8,035</td><td>£8,491</td><td>£8,960</td><td>£40,763</td></tr><tr><td>Profit After Tax      </td><td>£6,082</td><td>£6,293</td><td>£6,508</td><td>£6,878</td><td>£7,257</td><td>£33,018</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£12,915</td><td>£18,468</td><td>£21,256</td><td>£15,021</td><td>£75,535</td></tr><tr><td>Net Return</td><td>£13,957</td><td>£19,208</td><td>£24,976</td><td>£28,134</td><td>£22,278</td><td>£108,553</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>