<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>£22,092</td><td>£22,423</td><td>£22,760</td><td>£23,329</td><td>£23,912</td><td>£114,516</td></tr><tr><td>Total Expenses</td><td>£14,664</td><td>£14,748</td><td>£14,822</td><td>£14,921</td><td>£15,022</td><td>£74,177</td></tr><tr><td>Profit Before Tax</td><td>£7,428</td><td>£7,676</td><td>£7,937</td><td>£8,408</td><td>£8,890</td><td>£40,339</td></tr><tr><td>Profit After Tax      </td><td>£6,016</td><td>£6,217</td><td>£6,429</td><td>£6,810</td><td>£7,201</td><td>£32,674</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£18,408</td><td>£21,186</td><td>£22,458</td><td>£17,854</td><td>£89,655</td></tr><tr><td>Net Return</td><td>£15,765</td><td>£24,626</td><td>£27,616</td><td>£29,268</td><td>£25,055</td><td>£122,329</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>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>