<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>£37,404</td><td>£37,965</td><td>£38,535</td><td>£39,498</td><td>£40,485</td><td>£193,887</td></tr><tr><td>Total Expenses</td><td>£21,937</td><td>£22,005</td><td>£22,072</td><td>£22,179</td><td>£22,289</td><td>£110,482</td></tr><tr><td>Profit Before Tax</td><td>£15,467</td><td>£15,960</td><td>£16,462</td><td>£17,319</td><td>£18,197</td><td>£83,405</td></tr><tr><td>Profit After Tax      </td><td>£12,529</td><td>£12,927</td><td>£13,334</td><td>£14,028</td><td>£14,739</td><td>£67,558</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£22,440</td><td>£29,172</td><td>£30,631</td><td>£22,513</td><td>£115,756</td></tr><tr><td>Net Return</td><td>£23,529</td><td>£35,367</td><td>£42,506</td><td>£44,659</td><td>£37,253</td><td>£183,314</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>23%</td><td>25%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>