<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£10,028</td><td>£10,099</td><td>£10,185</td><td>£10,272</td><td>£10,369</td><td>£50,953</td></tr><tr><td>Profit Before Tax</td><td>£6,772</td><td>£6,953</td><td>£7,294</td><td>£7,643</td><td>£8,084</td><td>£36,745</td></tr><tr><td>Profit After Tax      </td><td>£5,485</td><td>£5,632</td><td>£5,908</td><td>£6,191</td><td>£6,548</td><td>£29,764</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£9,336</td><td>£10,745</td><td>£11,389</td><td>£41,214</td></tr><tr><td>Net Return</td><td>£10,285</td><td>£10,576</td><td>£15,244</td><td>£16,936</td><td>£17,937</td><td>£70,978</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>13%</td><td>61%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>22%</td><td>31%</td><td>35%</td><td>37%</td><td>145%</td></tr></tbody></table></div></div></template></turbo-stream>