<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>£26,976</td><td>£27,381</td><td>£27,791</td><td>£28,486</td><td>£29,198</td><td>£139,832</td></tr><tr><td>Total Expenses</td><td>£18,049</td><td>£18,140</td><td>£18,222</td><td>£18,333</td><td>£18,447</td><td>£91,191</td></tr><tr><td>Profit Before Tax</td><td>£8,927</td><td>£9,241</td><td>£9,570</td><td>£10,153</td><td>£10,751</td><td>£48,642</td></tr><tr><td>Profit After Tax      </td><td>£7,231</td><td>£7,485</td><td>£7,751</td><td>£8,224</td><td>£8,709</td><td>£39,400</td></tr><tr><td>Change In Property Value</td><td>£12,449</td><td>£23,508</td><td>£27,056</td><td>£28,679</td><td>£22,800</td><td>£114,492</td></tr><tr><td>Net Return</td><td>£19,680</td><td>£30,993</td><td>£34,807</td><td>£36,903</td><td>£31,508</td><td>£153,891</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</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>