<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>£22,032</td><td>£22,362</td><td>£22,698</td><td>£23,265</td><td>£23,847</td><td>£114,205</td></tr><tr><td>Total Expenses</td><td>£15,111</td><td>£15,194</td><td>£15,268</td><td>£15,367</td><td>£15,468</td><td>£76,406</td></tr><tr><td>Profit Before Tax</td><td>£6,921</td><td>£7,169</td><td>£7,430</td><td>£7,899</td><td>£8,379</td><td>£37,798</td></tr><tr><td>Profit After Tax      </td><td>£5,606</td><td>£5,807</td><td>£6,018</td><td>£6,398</td><td>£6,787</td><td>£30,617</td></tr><tr><td>Change In Property Value</td><td>£10,170</td><td>£19,204</td><td>£22,102</td><td>£23,429</td><td>£18,626</td><td>£93,531</td></tr><tr><td>Net Return</td><td>£15,776</td><td>£25,011</td><td>£28,121</td><td>£29,827</td><td>£25,413</td><td>£124,148</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</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>116%</td></tr></tbody></table></div></div></template></turbo-stream>