<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>£40,752</td><td>£41,363</td><td>£41,984</td><td>£43,033</td><td>£44,109</td><td>£211,241</td></tr><tr><td>Total Expenses</td><td>£26,989</td><td>£27,100</td><td>£27,203</td><td>£27,350</td><td>£27,500</td><td>£136,142</td></tr><tr><td>Profit Before Tax</td><td>£13,763</td><td>£14,263</td><td>£14,781</td><td>£15,683</td><td>£16,609</td><td>£75,099</td></tr><tr><td>Profit After Tax      </td><td>£11,148</td><td>£11,553</td><td>£11,972</td><td>£12,704</td><td>£13,453</td><td>£60,830</td></tr><tr><td>Change In Property Value</td><td>£16,250</td><td>£29,981</td><td>£38,293</td><td>£44,071</td><td>£31,144</td><td>£159,739</td></tr><tr><td>Net Return</td><td>£27,398</td><td>£41,534</td><td>£50,265</td><td>£56,775</td><td>£44,597</td><td>£220,570</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>