<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>£41,652</td><td>£42,277</td><td>£42,911</td><td>£43,984</td><td>£45,083</td><td>£215,907</td></tr><tr><td>Total Expenses</td><td>£23,808</td><td>£23,883</td><td>£23,956</td><td>£24,074</td><td>£24,195</td><td>£119,916</td></tr><tr><td>Profit Before Tax</td><td>£17,844</td><td>£18,394</td><td>£18,955</td><td>£19,910</td><td>£20,889</td><td>£95,991</td></tr><tr><td>Profit After Tax      </td><td>£14,454</td><td>£14,899</td><td>£15,353</td><td>£16,127</td><td>£16,920</td><td>£77,753</td></tr><tr><td>Change In Property Value</td><td>£17,849</td><td>£33,704</td><td>£38,790</td><td>£41,118</td><td>£32,688</td><td>£164,149</td></tr><tr><td>Net Return</td><td>£32,302</td><td>£48,603</td><td>£54,143</td><td>£57,244</td><td>£49,608</td><td>£241,901</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</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>