<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>£39,756</td><td>£40,352</td><td>£40,958</td><td>£41,982</td><td>£43,031</td><td>£206,079</td></tr><tr><td>Total Expenses</td><td>£21,528</td><td>£21,600</td><td>£21,671</td><td>£21,784</td><td>£21,900</td><td>£108,484</td></tr><tr><td>Profit Before Tax</td><td>£18,228</td><td>£18,752</td><td>£19,286</td><td>£20,197</td><td>£21,131</td><td>£97,595</td></tr><tr><td>Profit After Tax      </td><td>£14,764</td><td>£15,189</td><td>£15,622</td><td>£16,360</td><td>£17,116</td><td>£79,052</td></tr><tr><td>Change In Property Value</td><td>£13,250</td><td>£24,446</td><td>£31,223</td><td>£35,935</td><td>£25,394</td><td>£130,249</td></tr><tr><td>Net Return</td><td>£28,014</td><td>£39,635</td><td>£46,845</td><td>£52,295</td><td>£42,511</td><td>£209,301</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>30%</td><td>24%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>