<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>£25,356</td><td>£25,736</td><td>£26,122</td><td>£26,775</td><td>£27,445</td><td>£131,435</td></tr><tr><td>Total Expenses</td><td>£16,899</td><td>£16,987</td><td>£17,066</td><td>£17,174</td><td>£17,283</td><td>£85,409</td></tr><tr><td>Profit Before Tax</td><td>£8,457</td><td>£8,749</td><td>£9,056</td><td>£9,602</td><td>£10,162</td><td>£46,026</td></tr><tr><td>Profit After Tax      </td><td>£6,850</td><td>£7,087</td><td>£7,335</td><td>£7,777</td><td>£8,231</td><td>£37,281</td></tr><tr><td>Change In Property Value</td><td>£11,528</td><td>£21,768</td><td>£25,053</td><td>£26,556</td><td>£21,112</td><td>£106,016</td></tr><tr><td>Net Return</td><td>£18,378</td><td>£28,855</td><td>£32,388</td><td>£34,333</td><td>£29,343</td><td>£143,297</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>23%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>