<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>£26,712</td><td>£27,113</td><td>£27,519</td><td>£28,207</td><td>£28,913</td><td>£138,464</td></tr><tr><td>Total Expenses</td><td>£18,535</td><td>£18,625</td><td>£18,707</td><td>£18,817</td><td>£18,931</td><td>£93,615</td></tr><tr><td>Profit Before Tax</td><td>£8,177</td><td>£8,488</td><td>£8,813</td><td>£9,390</td><td>£9,982</td><td>£44,849</td></tr><tr><td>Profit After Tax      </td><td>£6,623</td><td>£6,875</td><td>£7,138</td><td>£7,606</td><td>£8,085</td><td>£36,328</td></tr><tr><td>Change In Property Value</td><td>£12,927</td><td>£24,410</td><td>£28,093</td><td>£29,779</td><td>£23,674</td><td>£118,883</td></tr><tr><td>Net Return</td><td>£19,550</td><td>£31,285</td><td>£35,232</td><td>£37,385</td><td>£31,760</td><td>£155,211</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>111%</td></tr></tbody></table></div></div></template></turbo-stream>