<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>£21,720</td><td>£22,046</td><td>£22,376</td><td>£22,936</td><td>£23,509</td><td>£112,587</td></tr><tr><td>Total Expenses</td><td>£15,381</td><td>£15,426</td><td>£15,470</td><td>£15,536</td><td>£15,604</td><td>£77,417</td></tr><tr><td>Profit Before Tax</td><td>£6,339</td><td>£6,620</td><td>£6,907</td><td>£7,400</td><td>£7,905</td><td>£35,171</td></tr><tr><td>Profit After Tax      </td><td>£5,134</td><td>£5,362</td><td>£5,595</td><td>£5,994</td><td>£6,403</td><td>£28,488</td></tr><tr><td>Change In Property Value</td><td>£5,925</td><td>£14,032</td><td>£18,673</td><td>£21,682</td><td>£15,936</td><td>£76,248</td></tr><tr><td>Net Return</td><td>£11,059</td><td>£19,394</td><td>£24,268</td><td>£27,676</td><td>£22,339</td><td>£104,736</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>18%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>