<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>£47,028</td><td>£47,733</td><td>£48,449</td><td>£49,661</td><td>£50,902</td><td>£243,774</td></tr><tr><td>Total Expenses</td><td>£30,834</td><td>£30,955</td><td>£31,067</td><td>£31,230</td><td>£31,397</td><td>£155,483</td></tr><tr><td>Profit Before Tax</td><td>£16,194</td><td>£16,779</td><td>£17,382</td><td>£18,431</td><td>£19,505</td><td>£88,291</td></tr><tr><td>Profit After Tax      </td><td>£13,117</td><td>£13,591</td><td>£14,080</td><td>£14,929</td><td>£15,799</td><td>£71,516</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£34,594</td><td>£44,184</td><td>£50,852</td><td>£35,935</td><td>£184,314</td></tr><tr><td>Net Return</td><td>£31,867</td><td>£48,185</td><td>£58,264</td><td>£65,780</td><td>£51,734</td><td>£255,830</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>