<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>£26,256</td><td>£26,650</td><td>£27,316</td><td>£27,999</td><td>£28,839</td><td>£137,060</td></tr><tr><td>Total Expenses</td><td>£19,504</td><td>£19,589</td><td>£19,699</td><td>£19,811</td><td>£19,938</td><td>£98,540</td></tr><tr><td>Profit Before Tax</td><td>£6,752</td><td>£7,061</td><td>£7,617</td><td>£8,188</td><td>£8,901</td><td>£38,520</td></tr><tr><td>Profit After Tax      </td><td>£5,469</td><td>£5,719</td><td>£6,170</td><td>£6,632</td><td>£7,210</td><td>£31,201</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£16,719</td><td>£17,307</td><td>£28,051</td><td>£31,816</td><td>£33,904</td><td>£127,797</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>