<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>£28,920</td><td>£29,354</td><td>£30,088</td><td>£30,840</td><td>£31,765</td><td>£150,966</td></tr><tr><td>Total Expenses</td><td>£22,547</td><td>£22,637</td><td>£22,753</td><td>£22,872</td><td>£23,007</td><td>£113,817</td></tr><tr><td>Profit Before Tax</td><td>£6,373</td><td>£6,717</td><td>£7,335</td><td>£7,968</td><td>£8,758</td><td>£37,150</td></tr><tr><td>Profit After Tax      </td><td>£5,162</td><td>£5,441</td><td>£5,941</td><td>£6,454</td><td>£7,094</td><td>£30,091</td></tr><tr><td>Change In Property Value</td><td>£13,350</td><td>£13,751</td><td>£25,966</td><td>£29,884</td><td>£31,677</td><td>£114,627</td></tr><tr><td>Net Return</td><td>£18,512</td><td>£19,191</td><td>£31,907</td><td>£36,338</td><td>£38,771</td><td>£144,718</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>