<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>£21,300</td><td>£21,619</td><td>£21,944</td><td>£22,492</td><td>£23,055</td><td>£110,410</td></tr><tr><td>Total Expenses</td><td>£12,283</td><td>£12,327</td><td>£12,370</td><td>£12,435</td><td>£12,502</td><td>£61,916</td></tr><tr><td>Profit Before Tax</td><td>£9,018</td><td>£9,293</td><td>£9,574</td><td>£10,057</td><td>£10,553</td><td>£48,495</td></tr><tr><td>Profit After Tax      </td><td>£7,304</td><td>£7,527</td><td>£7,755</td><td>£8,147</td><td>£8,548</td><td>£39,281</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£10,658</td><td>£14,182</td><td>£16,467</td><td>£12,103</td><td>£57,910</td></tr><tr><td>Net Return</td><td>£11,804</td><td>£18,184</td><td>£21,937</td><td>£24,614</td><td>£20,651</td><td>£97,190</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>22%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>