<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>£23,940</td><td>£24,299</td><td>£24,664</td><td>£25,280</td><td>£25,912</td><td>£124,095</td></tr><tr><td>Total Expenses</td><td>£17,229</td><td>£17,315</td><td>£17,392</td><td>£17,495</td><td>£17,601</td><td>£87,032</td></tr><tr><td>Profit Before Tax</td><td>£6,711</td><td>£6,985</td><td>£7,272</td><td>£7,785</td><td>£8,311</td><td>£37,063</td></tr><tr><td>Profit After Tax      </td><td>£5,436</td><td>£5,658</td><td>£5,890</td><td>£6,306</td><td>£6,732</td><td>£30,021</td></tr><tr><td>Change In Property Value</td><td>£11,967</td><td>£22,598</td><td>£26,008</td><td>£27,568</td><td>£21,917</td><td>£110,058</td></tr><tr><td>Net Return</td><td>£17,403</td><td>£28,255</td><td>£31,898</td><td>£33,874</td><td>£28,649</td><td>£140,079</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>23%</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>