<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>£28,404</td><td>£28,830</td><td>£29,551</td><td>£30,290</td><td>£31,198</td><td>£148,273</td></tr><tr><td>Total Expenses</td><td>£19,210</td><td>£19,265</td><td>£19,347</td><td>£19,432</td><td>£19,534</td><td>£96,788</td></tr><tr><td>Profit Before Tax</td><td>£9,194</td><td>£9,566</td><td>£10,203</td><td>£10,857</td><td>£11,665</td><td>£51,485</td></tr><tr><td>Profit After Tax      </td><td>£7,447</td><td>£7,748</td><td>£8,265</td><td>£8,795</td><td>£9,448</td><td>£41,703</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,090</td><td>£14,423</td><td>£19,193</td><td>£22,285</td><td>£67,992</td></tr><tr><td>Net Return</td><td>£13,447</td><td>£13,838</td><td>£22,688</td><td>£27,988</td><td>£31,734</td><td>£109,694</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>