<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>£28,800</td><td>£29,232</td><td>£29,670</td><td>£30,412</td><td>£31,173</td><td>£149,287</td></tr><tr><td>Total Expenses</td><td>£17,859</td><td>£17,914</td><td>£17,969</td><td>£18,053</td><td>£18,140</td><td>£89,935</td></tr><tr><td>Profit Before Tax</td><td>£10,941</td><td>£11,318</td><td>£11,702</td><td>£12,359</td><td>£13,033</td><td>£59,352</td></tr><tr><td>Profit After Tax      </td><td>£8,862</td><td>£9,167</td><td>£9,479</td><td>£10,011</td><td>£10,556</td><td>£48,075</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£15,986</td><td>£21,273</td><td>£24,700</td><td>£18,155</td><td>£86,865</td></tr><tr><td>Net Return</td><td>£15,612</td><td>£25,153</td><td>£30,752</td><td>£34,711</td><td>£28,711</td><td>£134,940</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>