<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>£31,032</td><td>£31,497</td><td>£31,970</td><td>£32,769</td><td>£33,588</td><td>£160,857</td></tr><tr><td>Total Expenses</td><td>£21,030</td><td>£21,126</td><td>£21,215</td><td>£21,336</td><td>£21,461</td><td>£106,168</td></tr><tr><td>Profit Before Tax</td><td>£10,002</td><td>£10,371</td><td>£10,755</td><td>£11,433</td><td>£12,127</td><td>£54,689</td></tr><tr><td>Profit After Tax      </td><td>£8,102</td><td>£8,401</td><td>£8,712</td><td>£9,261</td><td>£9,823</td><td>£44,298</td></tr><tr><td>Change In Property Value</td><td>£12,375</td><td>£22,832</td><td>£29,161</td><td>£33,562</td><td>£23,717</td><td>£121,648</td></tr><tr><td>Net Return</td><td>£20,477</td><td>£31,232</td><td>£37,873</td><td>£42,823</td><td>£33,540</td><td>£165,946</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>