<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>£24,396</td><td>£24,762</td><td>£25,381</td><td>£26,016</td><td>£26,796</td><td>£127,350</td></tr><tr><td>Total Expenses</td><td>£18,266</td><td>£18,349</td><td>£18,454</td><td>£18,561</td><td>£18,682</td><td>£92,312</td></tr><tr><td>Profit Before Tax</td><td>£6,130</td><td>£6,413</td><td>£6,927</td><td>£7,454</td><td>£8,114</td><td>£35,038</td></tr><tr><td>Profit After Tax      </td><td>£4,965</td><td>£5,195</td><td>£5,611</td><td>£6,038</td><td>£6,572</td><td>£28,381</td></tr><tr><td>Change In Property Value</td><td>£10,455</td><td>£10,769</td><td>£20,335</td><td>£23,404</td><td>£24,808</td><td>£89,770</td></tr><tr><td>Net Return</td><td>£15,420</td><td>£15,963</td><td>£25,946</td><td>£29,442</td><td>£31,380</td><td>£118,151</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>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>