<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>£16,896</td><td>£17,149</td><td>£17,407</td><td>£17,842</td><td>£18,288</td><td>£87,582</td></tr><tr><td>Total Expenses</td><td>£11,926</td><td>£12,002</td><td>£12,068</td><td>£12,154</td><td>£12,241</td><td>£60,391</td></tr><tr><td>Profit Before Tax</td><td>£4,970</td><td>£5,148</td><td>£5,338</td><td>£5,688</td><td>£6,047</td><td>£27,190</td></tr><tr><td>Profit After Tax      </td><td>£4,025</td><td>£4,170</td><td>£4,324</td><td>£4,607</td><td>£4,898</td><td>£22,024</td></tr><tr><td>Change In Property Value</td><td>£7,680</td><td>£14,502</td><td>£16,691</td><td>£17,692</td><td>£14,065</td><td>£70,631</td></tr><tr><td>Net Return</td><td>£11,705</td><td>£18,672</td><td>£21,015</td><td>£22,300</td><td>£18,963</td><td>£92,655</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>