<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>£27,564</td><td>£27,977</td><td>£28,677</td><td>£29,394</td><td>£30,276</td><td>£143,888</td></tr><tr><td>Total Expenses</td><td>£20,380</td><td>£20,467</td><td>£20,580</td><td>£20,695</td><td>£20,826</td><td>£102,948</td></tr><tr><td>Profit Before Tax</td><td>£7,184</td><td>£7,510</td><td>£8,097</td><td>£8,698</td><td>£9,449</td><td>£40,939</td></tr><tr><td>Profit After Tax      </td><td>£5,819</td><td>£6,083</td><td>£6,559</td><td>£7,046</td><td>£7,654</td><td>£33,161</td></tr><tr><td>Change In Property Value</td><td>£11,813</td><td>£12,168</td><td>£22,977</td><td>£26,444</td><td>£28,031</td><td>£101,434</td></tr><tr><td>Net Return</td><td>£17,633</td><td>£18,251</td><td>£29,535</td><td>£33,490</td><td>£35,685</td><td>£134,595</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>