<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>£26,268</td><td>£26,662</td><td>£27,062</td><td>£27,738</td><td>£28,432</td><td>£136,162</td></tr><tr><td>Total Expenses</td><td>£17,053</td><td>£17,143</td><td>£17,224</td><td>£17,333</td><td>£17,445</td><td>£86,199</td></tr><tr><td>Profit Before Tax</td><td>£9,215</td><td>£9,519</td><td>£9,838</td><td>£10,405</td><td>£10,987</td><td>£49,964</td></tr><tr><td>Profit After Tax      </td><td>£7,464</td><td>£7,711</td><td>£7,969</td><td>£8,428</td><td>£8,899</td><td>£40,471</td></tr><tr><td>Change In Property Value</td><td>£11,587</td><td>£21,879</td><td>£25,181</td><td>£26,692</td><td>£21,220</td><td>£106,559</td></tr><tr><td>Net Return</td><td>£19,050</td><td>£29,590</td><td>£33,150</td><td>£35,120</td><td>£30,119</td><td>£147,030</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>