<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>£23,796</td><td>£24,153</td><td>£24,515</td><td>£25,128</td><td>£25,756</td><td>£123,349</td></tr><tr><td>Total Expenses</td><td>£15,428</td><td>£15,476</td><td>£15,523</td><td>£15,594</td><td>£15,668</td><td>£77,688</td></tr><tr><td>Profit Before Tax</td><td>£8,368</td><td>£8,677</td><td>£8,993</td><td>£9,534</td><td>£10,089</td><td>£45,660</td></tr><tr><td>Profit After Tax      </td><td>£6,778</td><td>£7,028</td><td>£7,284</td><td>£7,722</td><td>£8,172</td><td>£36,985</td></tr><tr><td>Change In Property Value</td><td>£13,650</td><td>£22,201</td><td>£25,551</td><td>£27,084</td><td>£23,924</td><td>£112,410</td></tr><tr><td>Net Return</td><td>£20,428</td><td>£29,229</td><td>£32,835</td><td>£34,807</td><td>£32,096</td><td>£149,395</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>26%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>