<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>£19,500</td><td>£19,792</td><td>£20,287</td><td>£20,794</td><td>£21,418</td><td>£101,793</td></tr><tr><td>Total Expenses</td><td>£12,766</td><td>£12,806</td><td>£12,866</td><td>£12,928</td><td>£13,001</td><td>£64,368</td></tr><tr><td>Profit Before Tax</td><td>£6,735</td><td>£6,986</td><td>£7,421</td><td>£7,866</td><td>£8,417</td><td>£37,425</td></tr><tr><td>Profit After Tax      </td><td>£5,455</td><td>£5,659</td><td>£6,011</td><td>£6,372</td><td>£6,818</td><td>£30,314</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,663</td><td>£12,292</td><td>£15,700</td><td>£18,069</td><td>£59,224</td></tr><tr><td>Net Return</td><td>£11,955</td><td>£12,321</td><td>£18,303</td><td>£22,072</td><td>£24,887</td><td>£89,538</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>28%</td><td>31%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>