<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>£24,828</td><td>£25,200</td><td>£25,578</td><td>£26,218</td><td>£26,873</td><td>£128,698</td></tr><tr><td>Total Expenses</td><td>£16,772</td><td>£16,859</td><td>£16,938</td><td>£17,044</td><td>£17,152</td><td>£84,765</td></tr><tr><td>Profit Before Tax</td><td>£8,056</td><td>£8,341</td><td>£8,640</td><td>£9,174</td><td>£9,721</td><td>£43,933</td></tr><tr><td>Profit After Tax      </td><td>£6,525</td><td>£6,756</td><td>£6,999</td><td>£7,431</td><td>£7,874</td><td>£35,585</td></tr><tr><td>Change In Property Value</td><td>£11,459</td><td>£21,638</td><td>£24,903</td><td>£26,397</td><td>£20,986</td><td>£105,381</td></tr><tr><td>Net Return</td><td>£17,984</td><td>£28,394</td><td>£31,901</td><td>£33,828</td><td>£28,860</td><td>£140,967</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>