<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>£29,334</td><td>£29,417</td><td>£29,499</td><td>£29,631</td><td>£29,765</td><td>£147,646</td></tr><tr><td>Profit Before Tax</td><td>£17,694</td><td>£18,316</td><td>£18,950</td><td>£20,030</td><td>£21,137</td><td>£96,128</td></tr><tr><td>Profit After Tax      </td><td>£14,332</td><td>£14,836</td><td>£15,350</td><td>£16,224</td><td>£17,121</td><td>£77,863</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>£33,082</td><td>£49,430</td><td>£59,534</td><td>£67,076</td><td>£53,056</td><td>£262,178</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>