<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>£23,568</td><td>£23,922</td><td>£24,280</td><td>£24,887</td><td>£25,510</td><td>£122,167</td></tr><tr><td>Total Expenses</td><td>£15,849</td><td>£15,934</td><td>£16,011</td><td>£16,114</td><td>£16,218</td><td>£80,126</td></tr><tr><td>Profit Before Tax</td><td>£7,719</td><td>£7,987</td><td>£8,269</td><td>£8,774</td><td>£9,291</td><td>£42,041</td></tr><tr><td>Profit After Tax      </td><td>£6,253</td><td>£6,470</td><td>£6,698</td><td>£7,107</td><td>£7,526</td><td>£34,053</td></tr><tr><td>Change In Property Value</td><td>£10,715</td><td>£20,234</td><td>£23,287</td><td>£24,684</td><td>£19,624</td><td>£98,545</td></tr><tr><td>Net Return</td><td>£16,968</td><td>£26,704</td><td>£29,985</td><td>£31,791</td><td>£27,150</td><td>£132,598</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>