<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>£33,600</td><td>£34,104</td><td>£34,616</td><td>£35,481</td><td>£36,368</td><td>£174,168</td></tr><tr><td>Total Expenses</td><td>£20,752</td><td>£20,815</td><td>£20,876</td><td>£20,973</td><td>£21,073</td><td>£104,489</td></tr><tr><td>Profit Before Tax</td><td>£12,848</td><td>£13,289</td><td>£13,739</td><td>£14,508</td><td>£15,295</td><td>£69,680</td></tr><tr><td>Profit After Tax      </td><td>£10,407</td><td>£10,764</td><td>£11,129</td><td>£11,751</td><td>£12,389</td><td>£56,441</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£15,908</td><td>£21,846</td><td>£25,560</td><td>£20,775</td><td>£89,339</td></tr><tr><td>Net Return</td><td>£15,657</td><td>£26,672</td><td>£32,975</td><td>£37,311</td><td>£33,164</td><td>£145,779</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>19%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>