<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>£27,624</td><td>£28,038</td><td>£28,739</td><td>£29,458</td><td>£30,342</td><td>£144,201</td></tr><tr><td>Total Expenses</td><td>£21,624</td><td>£21,712</td><td>£21,825</td><td>£21,940</td><td>£22,072</td><td>£109,173</td></tr><tr><td>Profit Before Tax</td><td>£6,000</td><td>£6,327</td><td>£6,915</td><td>£7,517</td><td>£8,270</td><td>£35,028</td></tr><tr><td>Profit After Tax      </td><td>£4,860</td><td>£5,125</td><td>£5,601</td><td>£6,089</td><td>£6,699</td><td>£28,373</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£17,610</td><td>£18,257</td><td>£30,399</td><td>£34,630</td><td>£36,952</td><td>£137,848</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>