<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>£25,032</td><td>£25,407</td><td>£26,043</td><td>£26,694</td><td>£27,495</td><td>£130,670</td></tr><tr><td>Total Expenses</td><td>£19,110</td><td>£19,193</td><td>£19,300</td><td>£19,409</td><td>£19,531</td><td>£96,543</td></tr><tr><td>Profit Before Tax</td><td>£5,922</td><td>£6,214</td><td>£6,743</td><td>£7,285</td><td>£7,963</td><td>£34,127</td></tr><tr><td>Profit After Tax      </td><td>£4,797</td><td>£5,033</td><td>£5,462</td><td>£5,901</td><td>£6,450</td><td>£27,643</td></tr><tr><td>Change In Property Value</td><td>£11,045</td><td>£11,376</td><td>£21,482</td><td>£24,723</td><td>£26,207</td><td>£94,833</td></tr><tr><td>Net Return</td><td>£15,842</td><td>£16,409</td><td>£26,943</td><td>£30,624</td><td>£32,657</td><td>£122,476</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>