<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>£19,848</td><td>£20,146</td><td>£20,448</td><td>£20,959</td><td>£21,483</td><td>£102,884</td></tr><tr><td>Total Expenses</td><td>£12,620</td><td>£12,662</td><td>£12,703</td><td>£12,764</td><td>£12,827</td><td>£63,576</td></tr><tr><td>Profit Before Tax</td><td>£7,228</td><td>£7,484</td><td>£7,745</td><td>£8,195</td><td>£8,656</td><td>£39,307</td></tr><tr><td>Profit After Tax      </td><td>£5,855</td><td>£6,062</td><td>£6,274</td><td>£6,638</td><td>£7,011</td><td>£31,839</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£11,190</td><td>£14,891</td><td>£17,290</td><td>£12,708</td><td>£60,805</td></tr><tr><td>Net Return</td><td>£10,580</td><td>£17,252</td><td>£21,165</td><td>£23,928</td><td>£19,720</td><td>£92,644</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>