<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>£28,224</td><td>£28,647</td><td>£29,364</td><td>£30,098</td><td>£31,001</td><td>£147,333</td></tr><tr><td>Total Expenses</td><td>£21,288</td><td>£21,376</td><td>£21,490</td><td>£21,608</td><td>£21,741</td><td>£107,502</td></tr><tr><td>Profit Before Tax</td><td>£6,936</td><td>£7,271</td><td>£7,873</td><td>£8,490</td><td>£9,260</td><td>£39,831</td></tr><tr><td>Profit After Tax      </td><td>£5,619</td><td>£5,890</td><td>£6,377</td><td>£6,877</td><td>£7,501</td><td>£32,263</td></tr><tr><td>Change In Property Value</td><td>£12,450</td><td>£12,824</td><td>£24,215</td><td>£27,869</td><td>£29,541</td><td>£106,899</td></tr><tr><td>Net Return</td><td>£18,069</td><td>£18,713</td><td>£30,592</td><td>£34,746</td><td>£37,042</td><td>£139,162</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>