<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>£22,860</td><td>£23,203</td><td>£23,551</td><td>£24,140</td><td>£24,743</td><td>£118,497</td></tr><tr><td>Total Expenses</td><td>£15,266</td><td>£15,350</td><td>£15,426</td><td>£15,527</td><td>£15,630</td><td>£77,198</td></tr><tr><td>Profit Before Tax</td><td>£7,594</td><td>£7,853</td><td>£8,125</td><td>£8,613</td><td>£9,114</td><td>£41,299</td></tr><tr><td>Profit After Tax      </td><td>£6,151</td><td>£6,361</td><td>£6,581</td><td>£6,977</td><td>£7,382</td><td>£33,452</td></tr><tr><td>Change In Property Value</td><td>£10,238</td><td>£19,332</td><td>£22,249</td><td>£23,584</td><td>£18,749</td><td>£94,152</td></tr><tr><td>Net Return</td><td>£16,389</td><td>£25,693</td><td>£28,831</td><td>£30,561</td><td>£26,131</td><td>£127,604</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>