<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>£25,500</td><td>£25,883</td><td>£26,271</td><td>£26,928</td><td>£27,601</td><td>£132,181</td></tr><tr><td>Total Expenses</td><td>£18,223</td><td>£18,311</td><td>£18,391</td><td>£18,498</td><td>£18,608</td><td>£92,031</td></tr><tr><td>Profit Before Tax</td><td>£7,277</td><td>£7,571</td><td>£7,880</td><td>£8,429</td><td>£8,992</td><td>£40,150</td></tr><tr><td>Profit After Tax      </td><td>£5,895</td><td>£6,133</td><td>£6,383</td><td>£6,828</td><td>£7,284</td><td>£32,522</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£24,073</td><td>£27,706</td><td>£29,369</td><td>£23,348</td><td>£117,245</td></tr><tr><td>Net Return</td><td>£18,643</td><td>£30,206</td><td>£34,089</td><td>£36,196</td><td>£30,632</td><td>£149,767</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>