<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>£24,492</td><td>£24,859</td><td>£25,481</td><td>£26,118</td><td>£26,901</td><td>£127,852</td></tr><tr><td>Total Expenses</td><td>£18,333</td><td>£18,416</td><td>£18,521</td><td>£18,629</td><td>£18,750</td><td>£92,650</td></tr><tr><td>Profit Before Tax</td><td>£6,159</td><td>£6,443</td><td>£6,960</td><td>£7,489</td><td>£8,152</td><td>£35,202</td></tr><tr><td>Profit After Tax      </td><td>£4,988</td><td>£5,219</td><td>£5,637</td><td>£6,066</td><td>£6,603</td><td>£28,513</td></tr><tr><td>Change In Property Value</td><td>£8,749</td><td>£8,967</td><td>£16,545</td><td>£21,132</td><td>£24,321</td><td>£79,713</td></tr><tr><td>Net Return</td><td>£13,737</td><td>£14,186</td><td>£22,182</td><td>£27,198</td><td>£30,923</td><td>£108,227</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>