<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>£41,400</td><td>£42,021</td><td>£42,651</td><td>£43,718</td><td>£44,811</td><td>£214,600</td></tr><tr><td>Total Expenses</td><td>£24,641</td><td>£24,753</td><td>£24,857</td><td>£25,005</td><td>£25,157</td><td>£124,412</td></tr><tr><td>Profit Before Tax</td><td>£16,759</td><td>£17,268</td><td>£17,795</td><td>£18,712</td><td>£19,653</td><td>£90,188</td></tr><tr><td>Profit After Tax      </td><td>£13,575</td><td>£13,987</td><td>£14,414</td><td>£15,157</td><td>£15,919</td><td>£73,052</td></tr><tr><td>Change In Property Value</td><td>£20,125</td><td>£32,732</td><td>£37,671</td><td>£39,932</td><td>£35,273</td><td>£165,733</td></tr><tr><td>Net Return</td><td>£33,700</td><td>£46,719</td><td>£52,085</td><td>£55,089</td><td>£51,192</td><td>£238,785</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>27%</td><td>29%</td><td>27%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>