<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>£20,136</td><td>£20,438</td><td>£20,745</td><td>£21,263</td><td>£21,795</td><td>£104,377</td></tr><tr><td>Total Expenses</td><td>£13,827</td><td>£13,907</td><td>£13,979</td><td>£14,073</td><td>£14,168</td><td>£69,954</td></tr><tr><td>Profit Before Tax</td><td>£6,309</td><td>£6,531</td><td>£6,766</td><td>£7,191</td><td>£7,626</td><td>£34,423</td></tr><tr><td>Profit After Tax      </td><td>£5,110</td><td>£5,290</td><td>£5,480</td><td>£5,824</td><td>£6,177</td><td>£27,882</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£17,278</td><td>£19,886</td><td>£21,079</td><td>£16,758</td><td>£84,150</td></tr><tr><td>Net Return</td><td>£14,260</td><td>£22,568</td><td>£25,366</td><td>£26,903</td><td>£22,935</td><td>£112,033</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</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>