<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>£33,120</td><td>£33,617</td><td>£34,121</td><td>£34,974</td><td>£35,848</td><td>£171,680</td></tr><tr><td>Total Expenses</td><td>£20,113</td><td>£20,212</td><td>£20,304</td><td>£20,431</td><td>£20,561</td><td>£101,620</td></tr><tr><td>Profit Before Tax</td><td>£13,008</td><td>£13,405</td><td>£13,817</td><td>£14,543</td><td>£15,288</td><td>£70,061</td></tr><tr><td>Profit After Tax      </td><td>£10,536</td><td>£10,858</td><td>£11,192</td><td>£11,780</td><td>£12,383</td><td>£56,749</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£26,059</td><td>£29,992</td><td>£31,791</td><td>£25,274</td><td>£126,915</td></tr><tr><td>Net Return</td><td>£24,336</td><td>£36,917</td><td>£41,184</td><td>£43,571</td><td>£37,657</td><td>£183,664</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>