<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>£27,972</td><td>£28,392</td><td>£29,101</td><td>£29,829</td><td>£30,724</td><td>£146,018</td></tr><tr><td>Total Expenses</td><td>£20,651</td><td>£20,739</td><td>£20,853</td><td>£20,970</td><td>£21,102</td><td>£104,316</td></tr><tr><td>Profit Before Tax</td><td>£7,321</td><td>£7,652</td><td>£8,248</td><td>£8,859</td><td>£9,622</td><td>£41,702</td></tr><tr><td>Profit After Tax      </td><td>£5,930</td><td>£6,198</td><td>£6,681</td><td>£7,176</td><td>£7,794</td><td>£33,779</td></tr><tr><td>Change In Property Value</td><td>£11,988</td><td>£12,348</td><td>£23,316</td><td>£26,835</td><td>£28,445</td><td>£102,932</td></tr><tr><td>Net Return</td><td>£17,918</td><td>£18,546</td><td>£29,997</td><td>£34,011</td><td>£36,239</td><td>£136,711</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>14%</td><td>23%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>