<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>£20,880</td><td>£21,193</td><td>£21,723</td><td>£22,266</td><td>£22,934</td><td>£108,996</td></tr><tr><td>Total Expenses</td><td>£11,317</td><td>£11,359</td><td>£11,423</td><td>£11,488</td><td>£11,566</td><td>£57,153</td></tr><tr><td>Profit Before Tax</td><td>£9,564</td><td>£9,834</td><td>£10,300</td><td>£10,778</td><td>£11,368</td><td>£51,843</td></tr><tr><td>Profit After Tax      </td><td>£7,746</td><td>£7,965</td><td>£8,343</td><td>£8,730</td><td>£9,208</td><td>£41,993</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£9,246</td><td>£13,221</td><td>£15,216</td><td>£48,820</td></tr><tr><td>Net Return</td><td>£13,246</td><td>£13,603</td><td>£17,588</td><td>£21,951</td><td>£24,425</td><td>£90,814</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>12%</td><td>13%</td><td>14%</td><td>63%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>26%</td><td>33%</td><td>36%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>