<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>£49,500</td><td>£50,243</td><td>£50,996</td><td>£52,271</td><td>£53,578</td><td>£256,588</td></tr><tr><td>Total Expenses</td><td>£33,494</td><td>£33,619</td><td>£33,735</td><td>£33,904</td><td>£34,078</td><td>£168,830</td></tr><tr><td>Profit Before Tax</td><td>£16,006</td><td>£16,624</td><td>£17,261</td><td>£18,367</td><td>£19,500</td><td>£87,758</td></tr><tr><td>Profit After Tax      </td><td>£12,965</td><td>£13,465</td><td>£13,982</td><td>£14,877</td><td>£15,795</td><td>£71,084</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£24,998</td><td>£34,330</td><td>£40,166</td><td>£32,646</td><td>£140,389</td></tr><tr><td>Net Return</td><td>£21,215</td><td>£38,463</td><td>£48,311</td><td>£55,043</td><td>£48,441</td><td>£211,473</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>17%</td><td>20%</td><td>17%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>