<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>£20,352</td><td>£20,657</td><td>£21,174</td><td>£21,703</td><td>£22,354</td><td>£106,240</td></tr><tr><td>Total Expenses</td><td>£14,946</td><td>£15,022</td><td>£15,117</td><td>£15,214</td><td>£15,322</td><td>£75,620</td></tr><tr><td>Profit Before Tax</td><td>£5,406</td><td>£5,635</td><td>£6,057</td><td>£6,489</td><td>£7,033</td><td>£30,620</td></tr><tr><td>Profit After Tax      </td><td>£4,379</td><td>£4,564</td><td>£4,906</td><td>£5,256</td><td>£5,696</td><td>£24,802</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,498</td><td>£16,046</td><td>£18,468</td><td>£19,576</td><td>£70,837</td></tr><tr><td>Net Return</td><td>£12,629</td><td>£13,062</td><td>£20,952</td><td>£23,724</td><td>£25,272</td><td>£95,639</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>