<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>£19,536</td><td>£19,829</td><td>£20,126</td><td>£20,630</td><td>£21,145</td><td>£101,267</td></tr><tr><td>Total Expenses</td><td>£12,589</td><td>£12,631</td><td>£12,671</td><td>£12,731</td><td>£12,794</td><td>£63,415</td></tr><tr><td>Profit Before Tax</td><td>£6,947</td><td>£7,199</td><td>£7,456</td><td>£7,898</td><td>£8,352</td><td>£37,852</td></tr><tr><td>Profit After Tax      </td><td>£5,627</td><td>£5,831</td><td>£6,039</td><td>£6,398</td><td>£6,765</td><td>£30,660</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>£13,502</td><td>£18,746</td><td>£24,508</td><td>£27,653</td><td>£21,786</td><td>£106,195</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>