<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>£23,496</td><td>£23,848</td><td>£24,206</td><td>£24,811</td><td>£25,432</td><td>£121,794</td></tr><tr><td>Total Expenses</td><td>£15,982</td><td>£16,067</td><td>£16,144</td><td>£16,246</td><td>£16,351</td><td>£80,788</td></tr><tr><td>Profit Before Tax</td><td>£7,514</td><td>£7,782</td><td>£8,063</td><td>£8,565</td><td>£9,081</td><td>£41,005</td></tr><tr><td>Profit After Tax      </td><td>£6,087</td><td>£6,303</td><td>£6,531</td><td>£6,938</td><td>£7,356</td><td>£33,214</td></tr><tr><td>Change In Property Value</td><td>£10,846</td><td>£20,480</td><td>£23,571</td><td>£24,985</td><td>£19,863</td><td>£99,745</td></tr><tr><td>Net Return</td><td>£16,932</td><td>£26,783</td><td>£30,101</td><td>£31,923</td><td>£27,219</td><td>£132,959</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>