<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>£21,300</td><td>£21,619</td><td>£22,160</td><td>£22,714</td><td>£23,395</td><td>£111,189</td></tr><tr><td>Total Expenses</td><td>£16,033</td><td>£16,110</td><td>£16,207</td><td>£16,307</td><td>£16,418</td><td>£81,075</td></tr><tr><td>Profit Before Tax</td><td>£5,268</td><td>£5,509</td><td>£5,953</td><td>£6,407</td><td>£6,978</td><td>£30,114</td></tr><tr><td>Profit After Tax      </td><td>£4,267</td><td>£4,462</td><td>£4,822</td><td>£5,190</td><td>£5,652</td><td>£24,393</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£13,267</td><td>£13,732</td><td>£22,326</td><td>£25,336</td><td>£27,007</td><td>£101,669</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>