<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>£27,876</td><td>£28,294</td><td>£28,719</td><td>£29,437</td><td>£30,172</td><td>£144,498</td></tr><tr><td>Total Expenses</td><td>£17,977</td><td>£18,069</td><td>£18,152</td><td>£18,266</td><td>£18,382</td><td>£90,845</td></tr><tr><td>Profit Before Tax</td><td>£9,899</td><td>£10,226</td><td>£10,567</td><td>£11,171</td><td>£11,791</td><td>£53,653</td></tr><tr><td>Profit After Tax      </td><td>£8,018</td><td>£8,283</td><td>£8,559</td><td>£9,048</td><td>£9,550</td><td>£43,459</td></tr><tr><td>Change In Property Value</td><td>£12,298</td><td>£23,222</td><td>£26,726</td><td>£28,330</td><td>£22,522</td><td>£113,098</td></tr><tr><td>Net Return</td><td>£20,316</td><td>£31,505</td><td>£35,285</td><td>£37,378</td><td>£32,073</td><td>£156,557</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>