<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>£22,572</td><td>£22,911</td><td>£23,483</td><td>£24,070</td><td>£24,793</td><td>£117,829</td></tr><tr><td>Total Expenses</td><td>£17,040</td><td>£17,086</td><td>£17,154</td><td>£17,223</td><td>£17,306</td><td>£85,809</td></tr><tr><td>Profit Before Tax</td><td>£5,532</td><td>£5,825</td><td>£6,330</td><td>£6,847</td><td>£7,486</td><td>£32,020</td></tr><tr><td>Profit After Tax      </td><td>£4,481</td><td>£4,718</td><td>£5,127</td><td>£5,546</td><td>£6,064</td><td>£25,936</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,225</td><td>£17,020</td><td>£21,738</td><td>£25,019</td><td>£82,003</td></tr><tr><td>Net Return</td><td>£13,481</td><td>£13,943</td><td>£22,147</td><td>£27,285</td><td>£31,083</td><td>£107,939</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>