<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>£26,124</td><td>£26,516</td><td>£26,914</td><td>£27,586</td><td>£28,276</td><td>£135,416</td></tr><tr><td>Total Expenses</td><td>£18,396</td><td>£18,447</td><td>£18,497</td><td>£18,575</td><td>£18,655</td><td>£92,570</td></tr><tr><td>Profit Before Tax</td><td>£7,728</td><td>£8,069</td><td>£8,416</td><td>£9,011</td><td>£9,621</td><td>£42,846</td></tr><tr><td>Profit After Tax      </td><td>£6,260</td><td>£6,536</td><td>£6,817</td><td>£7,299</td><td>£7,793</td><td>£34,706</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£26,909</td><td>£30,970</td><td>£32,828</td><td>£26,098</td><td>£131,054</td></tr><tr><td>Net Return</td><td>£20,510</td><td>£33,444</td><td>£37,787</td><td>£40,127</td><td>£33,891</td><td>£165,760</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>22%</td><td>24%</td><td>26%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>