<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>£25,368</td><td>£25,749</td><td>£26,135</td><td>£26,788</td><td>£27,458</td><td>£131,497</td></tr><tr><td>Total Expenses</td><td>£17,094</td><td>£17,182</td><td>£17,262</td><td>£17,369</td><td>£17,479</td><td>£86,385</td></tr><tr><td>Profit Before Tax</td><td>£8,274</td><td>£8,566</td><td>£8,873</td><td>£9,419</td><td>£9,979</td><td>£45,112</td></tr><tr><td>Profit After Tax      </td><td>£6,702</td><td>£6,939</td><td>£7,187</td><td>£7,630</td><td>£8,083</td><td>£36,541</td></tr><tr><td>Change In Property Value</td><td>£11,708</td><td>£22,109</td><td>£25,446</td><td>£26,973</td><td>£21,443</td><td>£107,679</td></tr><tr><td>Net Return</td><td>£18,410</td><td>£29,048</td><td>£32,633</td><td>£34,602</td><td>£29,526</td><td>£144,220</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>