<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>£23,100</td><td>£23,446</td><td>£24,033</td><td>£24,633</td><td>£25,372</td><td>£120,585</td></tr><tr><td>Total Expenses</td><td>£17,403</td><td>£17,483</td><td>£17,585</td><td>£17,689</td><td>£17,805</td><td>£87,966</td></tr><tr><td>Profit Before Tax</td><td>£5,697</td><td>£5,963</td><td>£6,448</td><td>£6,945</td><td>£7,567</td><td>£32,620</td></tr><tr><td>Profit After Tax      </td><td>£4,615</td><td>£4,830</td><td>£5,223</td><td>£5,625</td><td>£6,129</td><td>£26,422</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£19,255</td><td>£22,161</td><td>£23,491</td><td>£85,004</td></tr><tr><td>Net Return</td><td>£14,515</td><td>£15,027</td><td>£24,478</td><td>£27,786</td><td>£29,620</td><td>£111,426</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>14%</td><td>14%</td><td>24%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>