<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>£21,708</td><td>£22,034</td><td>£22,364</td><td>£22,923</td><td>£23,496</td><td>£112,525</td></tr><tr><td>Total Expenses</td><td>£15,437</td><td>£15,520</td><td>£15,594</td><td>£15,692</td><td>£15,792</td><td>£78,035</td></tr><tr><td>Profit Before Tax</td><td>£6,271</td><td>£6,514</td><td>£6,770</td><td>£7,232</td><td>£7,705</td><td>£34,491</td></tr><tr><td>Profit After Tax      </td><td>£5,079</td><td>£5,276</td><td>£5,484</td><td>£5,858</td><td>£6,241</td><td>£27,937</td></tr><tr><td>Change In Property Value</td><td>£10,505</td><td>£19,837</td><td>£22,830</td><td>£24,200</td><td>£19,239</td><td>£96,612</td></tr><tr><td>Net Return</td><td>£15,584</td><td>£25,113</td><td>£28,314</td><td>£30,058</td><td>£25,480</td><td>£124,549</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>25%</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>