<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>£24,000</td><td>£24,360</td><td>£24,725</td><td>£25,344</td><td>£25,977</td><td>£124,406</td></tr><tr><td>Total Expenses</td><td>£14,966</td><td>£15,014</td><td>£15,061</td><td>£15,133</td><td>£15,207</td><td>£75,381</td></tr><tr><td>Profit Before Tax</td><td>£9,034</td><td>£9,346</td><td>£9,664</td><td>£10,210</td><td>£10,770</td><td>£49,025</td></tr><tr><td>Profit After Tax      </td><td>£7,318</td><td>£7,570</td><td>£7,828</td><td>£8,270</td><td>£8,724</td><td>£39,710</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£15,300</td><td>£19,890</td><td>£20,885</td><td>£15,350</td><td>£78,925</td></tr><tr><td>Net Return</td><td>£14,818</td><td>£22,870</td><td>£27,718</td><td>£29,155</td><td>£24,074</td><td>£118,635</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>