<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>£32,880</td><td>£33,373</td><td>£33,874</td><td>£34,721</td><td>£35,589</td><td>£170,436</td></tr><tr><td>Total Expenses</td><td>£25,828</td><td>£25,890</td><td>£25,950</td><td>£26,045</td><td>£26,143</td><td>£129,855</td></tr><tr><td>Profit Before Tax</td><td>£7,052</td><td>£7,484</td><td>£7,924</td><td>£8,675</td><td>£9,446</td><td>£40,581</td></tr><tr><td>Profit After Tax      </td><td>£5,712</td><td>£6,062</td><td>£6,418</td><td>£7,027</td><td>£7,651</td><td>£32,871</td></tr><tr><td>Change In Property Value</td><td>£13,700</td><td>£27,948</td><td>£36,332</td><td>£38,149</td><td>£28,040</td><td>£144,169</td></tr><tr><td>Net Return</td><td>£19,412</td><td>£34,010</td><td>£42,751</td><td>£45,176</td><td>£35,691</td><td>£177,040</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>