<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>£38,124</td><td>£38,696</td><td>£39,276</td><td>£40,258</td><td>£41,265</td><td>£197,619</td></tr><tr><td>Total Expenses</td><td>£25,922</td><td>£26,029</td><td>£26,128</td><td>£26,268</td><td>£26,411</td><td>£130,758</td></tr><tr><td>Profit Before Tax</td><td>£12,202</td><td>£12,667</td><td>£13,148</td><td>£13,990</td><td>£14,853</td><td>£66,861</td></tr><tr><td>Profit After Tax      </td><td>£9,884</td><td>£10,260</td><td>£10,650</td><td>£11,332</td><td>£12,031</td><td>£54,157</td></tr><tr><td>Change In Property Value</td><td>£15,625</td><td>£28,828</td><td>£36,820</td><td>£42,376</td><td>£29,946</td><td>£153,595</td></tr><tr><td>Net Return</td><td>£25,509</td><td>£39,088</td><td>£47,470</td><td>£53,708</td><td>£41,977</td><td>£207,753</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>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>