<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>£28,776</td><td>£29,208</td><td>£29,646</td><td>£30,387</td><td>£31,147</td><td>£149,163</td></tr><tr><td>Total Expenses</td><td>£18,906</td><td>£18,999</td><td>£19,084</td><td>£19,200</td><td>£19,318</td><td>£95,507</td></tr><tr><td>Profit Before Tax</td><td>£9,870</td><td>£10,209</td><td>£10,562</td><td>£11,187</td><td>£11,828</td><td>£53,656</td></tr><tr><td>Profit After Tax      </td><td>£7,995</td><td>£8,269</td><td>£8,555</td><td>£9,062</td><td>£9,581</td><td>£43,461</td></tr><tr><td>Change In Property Value</td><td>£13,080</td><td>£24,699</td><td>£28,427</td><td>£30,132</td><td>£23,955</td><td>£120,294</td></tr><tr><td>Net Return</td><td>£21,075</td><td>£32,968</td><td>£36,982</td><td>£39,194</td><td>£33,536</td><td>£163,755</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>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>