<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>£22,080</td><td>£22,411</td><td>£22,747</td><td>£23,316</td><td>£23,899</td><td>£114,454</td></tr><tr><td>Total Expenses</td><td>£15,308</td><td>£15,391</td><td>£15,466</td><td>£15,565</td><td>£15,666</td><td>£77,397</td></tr><tr><td>Profit Before Tax</td><td>£6,772</td><td>£7,020</td><td>£7,281</td><td>£7,751</td><td>£8,233</td><td>£37,057</td></tr><tr><td>Profit After Tax      </td><td>£5,485</td><td>£5,686</td><td>£5,898</td><td>£6,279</td><td>£6,669</td><td>£30,016</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£19,544</td><td>£22,494</td><td>£23,843</td><td>£18,955</td><td>£95,187</td></tr><tr><td>Net Return</td><td>£15,835</td><td>£25,230</td><td>£28,391</td><td>£30,122</td><td>£25,624</td><td>£125,203</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>