<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>£22,716</td><td>£23,057</td><td>£23,403</td><td>£23,988</td><td>£24,587</td><td>£117,750</td></tr><tr><td>Total Expenses</td><td>£13,068</td><td>£13,114</td><td>£13,159</td><td>£13,228</td><td>£13,299</td><td>£65,867</td></tr><tr><td>Profit Before Tax</td><td>£9,648</td><td>£9,943</td><td>£10,244</td><td>£10,760</td><td>£11,289</td><td>£51,883</td></tr><tr><td>Profit After Tax      </td><td>£7,815</td><td>£8,053</td><td>£8,297</td><td>£8,715</td><td>£9,144</td><td>£42,025</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£11,368</td><td>£15,128</td><td>£17,565</td><td>£12,910</td><td>£61,770</td></tr><tr><td>Net Return</td><td>£12,615</td><td>£19,421</td><td>£23,425</td><td>£26,280</td><td>£22,054</td><td>£103,796</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>103%</td></tr></tbody></table></div></div></template></turbo-stream>