<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>£47,604</td><td>£48,318</td><td>£49,043</td><td>£50,269</td><td>£51,526</td><td>£246,759</td></tr><tr><td>Total Expenses</td><td>£32,609</td><td>£32,693</td><td>£32,776</td><td>£32,909</td><td>£33,045</td><td>£164,032</td></tr><tr><td>Profit Before Tax</td><td>£14,995</td><td>£15,625</td><td>£16,267</td><td>£17,360</td><td>£18,480</td><td>£82,727</td></tr><tr><td>Profit After Tax      </td><td>£12,146</td><td>£12,656</td><td>£13,176</td><td>£14,062</td><td>£14,969</td><td>£67,009</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£34,680</td><td>£45,084</td><td>£47,338</td><td>£34,794</td><td>£178,896</td></tr><tr><td>Net Return</td><td>£29,146</td><td>£47,336</td><td>£58,260</td><td>£61,400</td><td>£49,763</td><td>£245,905</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>21%</td><td>17%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>