<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>£27,720</td><td>£28,136</td><td>£28,558</td><td>£29,272</td><td>£30,004</td><td>£143,689</td></tr><tr><td>Total Expenses</td><td>£18,286</td><td>£18,377</td><td>£18,460</td><td>£18,574</td><td>£18,689</td><td>£92,386</td></tr><tr><td>Profit Before Tax</td><td>£9,435</td><td>£9,759</td><td>£10,098</td><td>£10,698</td><td>£11,314</td><td>£51,303</td></tr><tr><td>Profit After Tax      </td><td>£7,642</td><td>£7,905</td><td>£8,179</td><td>£8,666</td><td>£9,165</td><td>£41,556</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£23,793</td><td>£27,384</td><td>£29,027</td><td>£23,076</td><td>£115,879</td></tr><tr><td>Net Return</td><td>£20,242</td><td>£31,698</td><td>£35,563</td><td>£37,692</td><td>£32,241</td><td>£157,435</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>