<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>£28,344</td><td>£28,769</td><td>£29,201</td><td>£29,931</td><td>£30,679</td><td>£146,924</td></tr><tr><td>Total Expenses</td><td>£19,312</td><td>£19,404</td><td>£19,488</td><td>£19,603</td><td>£19,721</td><td>£97,527</td></tr><tr><td>Profit Before Tax</td><td>£9,032</td><td>£9,365</td><td>£9,712</td><td>£10,328</td><td>£10,958</td><td>£49,396</td></tr><tr><td>Profit After Tax      </td><td>£7,316</td><td>£7,586</td><td>£7,867</td><td>£8,365</td><td>£8,876</td><td>£40,011</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£25,490</td><td>£29,336</td><td>£31,096</td><td>£24,722</td><td>£124,143</td></tr><tr><td>Net Return</td><td>£20,815</td><td>£33,075</td><td>£37,203</td><td>£39,462</td><td>£33,598</td><td>£164,154</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>