<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>£27,624</td><td>£28,038</td><td>£28,459</td><td>£29,170</td><td>£29,900</td><td>£143,191</td></tr><tr><td>Total Expenses</td><td>£16,937</td><td>£16,991</td><td>£17,043</td><td>£17,125</td><td>£17,208</td><td>£85,303</td></tr><tr><td>Profit Before Tax</td><td>£10,687</td><td>£11,048</td><td>£11,416</td><td>£12,046</td><td>£12,691</td><td>£57,888</td></tr><tr><td>Profit After Tax      </td><td>£8,657</td><td>£8,949</td><td>£9,247</td><td>£9,757</td><td>£10,280</td><td>£46,889</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£15,098</td><td>£20,091</td><td>£23,328</td><td>£17,146</td><td>£82,039</td></tr><tr><td>Net Return</td><td>£15,032</td><td>£24,047</td><td>£29,338</td><td>£33,085</td><td>£27,426</td><td>£128,928</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>21%</td><td>24%</td><td>20%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>