<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>£42,240</td><td>£42,874</td><td>£43,517</td><td>£44,605</td><td>£45,720</td><td>£218,955</td></tr><tr><td>Total Expenses</td><td>£25,368</td><td>£25,481</td><td>£25,587</td><td>£25,737</td><td>£25,892</td><td>£128,065</td></tr><tr><td>Profit Before Tax</td><td>£16,872</td><td>£17,392</td><td>£17,930</td><td>£18,867</td><td>£19,828</td><td>£90,889</td></tr><tr><td>Profit After Tax      </td><td>£13,666</td><td>£14,088</td><td>£14,523</td><td>£15,282</td><td>£16,061</td><td>£73,620</td></tr><tr><td>Change In Property Value</td><td>£20,825</td><td>£33,870</td><td>£38,982</td><td>£41,321</td><td>£36,500</td><td>£171,498</td></tr><tr><td>Net Return</td><td>£34,491</td><td>£47,958</td><td>£53,505</td><td>£56,603</td><td>£52,561</td><td>£245,118</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>18%</td><td>24%</td><td>27%</td><td>29%</td><td>27%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>