<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>£24,048</td><td>£24,409</td><td>£24,775</td><td>£25,394</td><td>£26,029</td><td>£124,655</td></tr><tr><td>Total Expenses</td><td>£16,310</td><td>£16,396</td><td>£16,473</td><td>£16,577</td><td>£16,683</td><td>£82,439</td></tr><tr><td>Profit Before Tax</td><td>£7,738</td><td>£8,013</td><td>£8,302</td><td>£8,817</td><td>£9,346</td><td>£42,216</td></tr><tr><td>Profit After Tax      </td><td>£6,268</td><td>£6,491</td><td>£6,724</td><td>£7,142</td><td>£7,570</td><td>£34,195</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£20,961</td><td>£24,124</td><td>£25,571</td><td>£20,329</td><td>£102,084</td></tr><tr><td>Net Return</td><td>£17,368</td><td>£27,451</td><td>£30,848</td><td>£32,713</td><td>£27,899</td><td>£136,279</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>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>