<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>£22,056</td><td>£22,387</td><td>£22,723</td><td>£23,291</td><td>£23,873</td><td>£114,329</td></tr><tr><td>Total Expenses</td><td>£13,967</td><td>£14,012</td><td>£14,056</td><td>£14,124</td><td>£14,192</td><td>£70,351</td></tr><tr><td>Profit Before Tax</td><td>£8,089</td><td>£8,374</td><td>£8,666</td><td>£9,167</td><td>£9,681</td><td>£43,978</td></tr><tr><td>Profit After Tax      </td><td>£6,552</td><td>£6,783</td><td>£7,020</td><td>£7,425</td><td>£7,841</td><td>£35,622</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£14,280</td><td>£18,564</td><td>£19,492</td><td>£14,327</td><td>£73,663</td></tr><tr><td>Net Return</td><td>£13,552</td><td>£21,063</td><td>£25,584</td><td>£26,918</td><td>£22,168</td><td>£109,285</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>