<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>£24,708</td><td>£25,079</td><td>£25,706</td><td>£26,348</td><td>£27,139</td><td>£128,979</td></tr><tr><td>Total Expenses</td><td>£19,555</td><td>£19,638</td><td>£19,744</td><td>£19,852</td><td>£19,974</td><td>£98,763</td></tr><tr><td>Profit Before Tax</td><td>£5,153</td><td>£5,440</td><td>£5,962</td><td>£6,496</td><td>£7,165</td><td>£30,216</td></tr><tr><td>Profit After Tax      </td><td>£4,174</td><td>£4,407</td><td>£4,829</td><td>£5,262</td><td>£5,804</td><td>£24,475</td></tr><tr><td>Change In Property Value</td><td>£11,406</td><td>£11,748</td><td>£22,184</td><td>£25,532</td><td>£27,064</td><td>£97,935</td></tr><tr><td>Net Return</td><td>£15,580</td><td>£16,155</td><td>£27,013</td><td>£30,794</td><td>£32,868</td><td>£122,410</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>