<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>£27,444</td><td>£27,856</td><td>£28,552</td><td>£29,266</td><td>£30,144</td><td>£143,261</td></tr><tr><td>Total Expenses</td><td>£20,297</td><td>£20,384</td><td>£20,497</td><td>£20,612</td><td>£20,742</td><td>£102,532</td></tr><tr><td>Profit Before Tax</td><td>£7,147</td><td>£7,471</td><td>£8,055</td><td>£8,654</td><td>£9,401</td><td>£40,729</td></tr><tr><td>Profit After Tax      </td><td>£5,789</td><td>£6,052</td><td>£6,525</td><td>£7,010</td><td>£7,615</td><td>£32,990</td></tr><tr><td>Change In Property Value</td><td>£11,760</td><td>£12,113</td><td>£22,873</td><td>£26,325</td><td>£27,904</td><td>£100,975</td></tr><tr><td>Net Return</td><td>£17,549</td><td>£18,165</td><td>£29,398</td><td>£33,334</td><td>£35,519</td><td>£133,965</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>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>