<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>£21,948</td><td>£22,277</td><td>£22,834</td><td>£23,405</td><td>£24,107</td><td>£114,572</td></tr><tr><td>Total Expenses</td><td>£16,581</td><td>£16,625</td><td>£16,692</td><td>£16,760</td><td>£16,841</td><td>£83,499</td></tr><tr><td>Profit Before Tax</td><td>£5,367</td><td>£5,652</td><td>£6,142</td><td>£6,645</td><td>£7,266</td><td>£31,072</td></tr><tr><td>Profit After Tax      </td><td>£4,347</td><td>£4,578</td><td>£4,975</td><td>£5,382</td><td>£5,886</td><td>£25,169</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£13,097</td><td>£13,547</td><td>£21,523</td><td>£26,517</td><td>£30,210</td><td>£104,893</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>