<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>£20,160</td><td>£20,462</td><td>£20,769</td><td>£21,289</td><td>£21,821</td><td>£104,501</td></tr><tr><td>Total Expenses</td><td>£12,812</td><td>£12,855</td><td>£12,896</td><td>£12,958</td><td>£13,022</td><td>£64,542</td></tr><tr><td>Profit Before Tax</td><td>£7,348</td><td>£7,608</td><td>£7,874</td><td>£8,331</td><td>£8,799</td><td>£39,959</td></tr><tr><td>Profit After Tax      </td><td>£5,952</td><td>£6,162</td><td>£6,378</td><td>£6,748</td><td>£7,127</td><td>£32,367</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£18,128</td><td>£20,864</td><td>£22,116</td><td>£17,582</td><td>£88,289</td></tr><tr><td>Net Return</td><td>£15,552</td><td>£24,290</td><td>£27,241</td><td>£28,863</td><td>£24,709</td><td>£120,656</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>