<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>£23,256</td><td>£23,605</td><td>£23,959</td><td>£24,558</td><td>£25,172</td><td>£120,549</td></tr><tr><td>Total Expenses</td><td>£16,391</td><td>£16,476</td><td>£16,553</td><td>£16,654</td><td>£16,758</td><td>£82,832</td></tr><tr><td>Profit Before Tax</td><td>£6,865</td><td>£7,129</td><td>£7,406</td><td>£7,904</td><td>£8,414</td><td>£37,717</td></tr><tr><td>Profit After Tax      </td><td>£5,560</td><td>£5,774</td><td>£5,999</td><td>£6,402</td><td>£6,815</td><td>£30,551</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£16,810</td><td>£27,018</td><td>£30,449</td><td>£32,319</td><td>£27,419</td><td>£134,015</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>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>