<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>£22,788</td><td>£23,130</td><td>£23,477</td><td>£24,064</td><td>£24,665</td><td>£118,124</td></tr><tr><td>Total Expenses</td><td>£15,556</td><td>£15,640</td><td>£15,716</td><td>£15,817</td><td>£15,919</td><td>£78,648</td></tr><tr><td>Profit Before Tax</td><td>£7,232</td><td>£7,490</td><td>£7,761</td><td>£8,247</td><td>£8,746</td><td>£39,475</td></tr><tr><td>Profit After Tax      </td><td>£5,858</td><td>£6,066</td><td>£6,286</td><td>£6,680</td><td>£7,084</td><td>£31,975</td></tr><tr><td>Change In Property Value</td><td>£10,515</td><td>£19,856</td><td>£22,852</td><td>£24,223</td><td>£19,258</td><td>£96,704</td></tr><tr><td>Net Return</td><td>£16,373</td><td>£25,922</td><td>£29,138</td><td>£30,904</td><td>£26,342</td><td>£128,679</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>