<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>£94,044</td><td>£95,455</td><td>£96,886</td><td>£99,309</td><td>£101,791</td><td>£487,485</td></tr><tr><td>Total Expenses</td><td>£59,667</td><td>£59,858</td><td>£60,042</td><td>£60,326</td><td>£60,617</td><td>£300,510</td></tr><tr><td>Profit Before Tax</td><td>£34,377</td><td>£35,597</td><td>£36,844</td><td>£38,982</td><td>£41,174</td><td>£186,975</td></tr><tr><td>Profit After Tax      </td><td>£27,845</td><td>£28,833</td><td>£29,844</td><td>£31,576</td><td>£33,351</td><td>£151,450</td></tr><tr><td>Change In Property Value</td><td>£37,500</td><td>£69,188</td><td>£88,368</td><td>£101,703</td><td>£71,870</td><td>£368,629</td></tr><tr><td>Net Return</td><td>£65,345</td><td>£98,021</td><td>£118,212</td><td>£133,279</td><td>£105,221</td><td>£520,079</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>12%</td><td>18%</td><td>22%</td><td>25%</td><td>19%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>