<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>£20,520</td><td>£20,828</td><td>£21,140</td><td>£21,669</td><td>£22,210</td><td>£106,367</td></tr><tr><td>Total Expenses</td><td>£14,206</td><td>£14,287</td><td>£14,359</td><td>£14,454</td><td>£14,551</td><td>£71,858</td></tr><tr><td>Profit Before Tax</td><td>£6,314</td><td>£6,541</td><td>£6,781</td><td>£7,215</td><td>£7,659</td><td>£34,509</td></tr><tr><td>Profit After Tax      </td><td>£5,114</td><td>£5,298</td><td>£5,492</td><td>£5,844</td><td>£6,204</td><td>£27,952</td></tr><tr><td>Change In Property Value</td><td>£9,468</td><td>£17,879</td><td>£20,577</td><td>£21,811</td><td>£17,340</td><td>£87,075</td></tr><tr><td>Net Return</td><td>£14,582</td><td>£23,177</td><td>£26,069</td><td>£27,655</td><td>£23,544</td><td>£115,027</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>28%</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>