<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>£25,548</td><td>£25,931</td><td>£26,320</td><td>£26,978</td><td>£27,653</td><td>£132,430</td></tr><tr><td>Total Expenses</td><td>£14,799</td><td>£14,849</td><td>£14,899</td><td>£14,975</td><td>£15,053</td><td>£74,575</td></tr><tr><td>Profit Before Tax</td><td>£10,749</td><td>£11,082</td><td>£11,422</td><td>£12,003</td><td>£12,600</td><td>£57,856</td></tr><tr><td>Profit After Tax      </td><td>£8,707</td><td>£8,976</td><td>£9,251</td><td>£9,723</td><td>£10,206</td><td>£46,863</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£20,677</td><td>£23,798</td><td>£25,225</td><td>£20,054</td><td>£100,705</td></tr><tr><td>Net Return</td><td>£19,657</td><td>£29,653</td><td>£33,049</td><td>£34,948</td><td>£30,260</td><td>£147,568</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>28%</td><td>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>