<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£20,630</td><td>£20,717</td><td>£20,830</td><td>£20,946</td><td>£21,077</td><td>£104,201</td></tr><tr><td>Profit Before Tax</td><td>£6,970</td><td>£7,297</td><td>£7,884</td><td>£8,486</td><td>£9,238</td><td>£39,875</td></tr><tr><td>Profit After Tax      </td><td>£5,646</td><td>£5,910</td><td>£6,386</td><td>£6,874</td><td>£7,483</td><td>£32,299</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,169</td></tr><tr><td>Net Return</td><td>£13,646</td><td>£14,070</td><td>£23,032</td><td>£28,514</td><td>£30,205</td><td>£109,468</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>