<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>£25,476</td><td>£25,858</td><td>£26,246</td><td>£26,902</td><td>£27,575</td><td>£132,057</td></tr><tr><td>Total Expenses</td><td>£17,768</td><td>£17,856</td><td>£17,936</td><td>£18,043</td><td>£18,153</td><td>£89,757</td></tr><tr><td>Profit Before Tax</td><td>£7,708</td><td>£8,002</td><td>£8,310</td><td>£8,859</td><td>£9,421</td><td>£42,300</td></tr><tr><td>Profit After Tax      </td><td>£6,244</td><td>£6,482</td><td>£6,731</td><td>£7,176</td><td>£7,631</td><td>£34,263</td></tr><tr><td>Change In Property Value</td><td>£12,327</td><td>£23,277</td><td>£26,789</td><td>£28,397</td><td>£22,576</td><td>£113,365</td></tr><tr><td>Net Return</td><td>£18,570</td><td>£29,758</td><td>£33,521</td><td>£35,572</td><td>£30,207</td><td>£147,629</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>