<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>£25,344</td><td>£25,724</td><td>£26,367</td><td>£27,026</td><td>£27,837</td><td>£132,299</td></tr><tr><td>Total Expenses</td><td>£18,507</td><td>£18,557</td><td>£18,632</td><td>£18,709</td><td>£18,801</td><td>£93,206</td></tr><tr><td>Profit Before Tax</td><td>£6,837</td><td>£7,167</td><td>£7,735</td><td>£8,318</td><td>£9,037</td><td>£39,093</td></tr><tr><td>Profit After Tax      </td><td>£5,538</td><td>£5,805</td><td>£6,266</td><td>£6,737</td><td>£7,320</td><td>£31,665</td></tr><tr><td>Change In Property Value</td><td>£13,650</td><td>£14,128</td><td>£22,977</td><td>£26,445</td><td>£28,032</td><td>£105,232</td></tr><tr><td>Net Return</td><td>£19,187</td><td>£19,933</td><td>£29,243</td><td>£33,182</td><td>£35,351</td><td>£136,897</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>28%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>