<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>£26,328</td><td>£26,723</td><td>£27,124</td><td>£27,802</td><td>£28,497</td><td>£136,473</td></tr><tr><td>Total Expenses</td><td>£17,664</td><td>£17,753</td><td>£17,834</td><td>£17,944</td><td>£18,056</td><td>£89,251</td></tr><tr><td>Profit Before Tax</td><td>£8,664</td><td>£8,970</td><td>£9,290</td><td>£9,858</td><td>£10,441</td><td>£47,222</td></tr><tr><td>Profit After Tax      </td><td>£7,018</td><td>£7,265</td><td>£7,525</td><td>£7,985</td><td>£8,457</td><td>£38,250</td></tr><tr><td>Change In Property Value</td><td>£12,150</td><td>£22,943</td><td>£26,406</td><td>£27,990</td><td>£22,252</td><td>£111,741</td></tr><tr><td>Net Return</td><td>£19,168</td><td>£30,209</td><td>£33,930</td><td>£35,975</td><td>£30,709</td><td>£149,991</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>