<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>£26,652</td><td>£27,052</td><td>£27,728</td><td>£28,421</td><td>£29,274</td><td>£139,127</td></tr><tr><td>Total Expenses</td><td>£20,932</td><td>£21,018</td><td>£21,129</td><td>£21,242</td><td>£21,370</td><td>£105,690</td></tr><tr><td>Profit Before Tax</td><td>£5,720</td><td>£6,034</td><td>£6,600</td><td>£7,180</td><td>£7,904</td><td>£33,437</td></tr><tr><td>Profit After Tax      </td><td>£4,633</td><td>£4,887</td><td>£5,346</td><td>£5,815</td><td>£6,402</td><td>£27,084</td></tr><tr><td>Change In Property Value</td><td>£12,300</td><td>£12,669</td><td>£23,923</td><td>£27,534</td><td>£29,186</td><td>£105,611</td></tr><tr><td>Net Return</td><td>£16,933</td><td>£17,556</td><td>£29,269</td><td>£33,349</td><td>£35,588</td><td>£132,696</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>101%</td></tr></tbody></table></div></div></template></turbo-stream>