<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>£20,868</td><td>£21,181</td><td>£21,499</td><td>£22,036</td><td>£22,587</td><td>£108,171</td></tr><tr><td>Total Expenses</td><td>£15,277</td><td>£15,358</td><td>£15,431</td><td>£15,526</td><td>£15,624</td><td>£77,216</td></tr><tr><td>Profit Before Tax</td><td>£5,591</td><td>£5,823</td><td>£6,068</td><td>£6,510</td><td>£6,963</td><td>£30,955</td></tr><tr><td>Profit After Tax      </td><td>£4,529</td><td>£4,717</td><td>£4,915</td><td>£5,273</td><td>£5,640</td><td>£25,073</td></tr><tr><td>Change In Property Value</td><td>£10,434</td><td>£19,702</td><td>£22,675</td><td>£24,036</td><td>£19,108</td><td>£95,955</td></tr><tr><td>Net Return</td><td>£14,962</td><td>£24,419</td><td>£27,590</td><td>£29,309</td><td>£24,748</td><td>£121,028</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>