<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>£35,652</td><td>£36,187</td><td>£36,730</td><td>£37,648</td><td>£38,589</td><td>£184,805</td></tr><tr><td>Total Expenses</td><td>£24,066</td><td>£24,169</td><td>£24,265</td><td>£24,398</td><td>£24,535</td><td>£121,433</td></tr><tr><td>Profit Before Tax</td><td>£11,586</td><td>£12,017</td><td>£12,465</td><td>£13,250</td><td>£14,054</td><td>£63,372</td></tr><tr><td>Profit After Tax      </td><td>£9,385</td><td>£9,734</td><td>£10,097</td><td>£10,732</td><td>£11,384</td><td>£51,332</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£32,574</td><td>£37,489</td><td>£39,739</td><td>£31,592</td><td>£158,644</td></tr><tr><td>Net Return</td><td>£26,635</td><td>£42,308</td><td>£47,586</td><td>£50,471</td><td>£42,976</td><td>£209,976</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>22%</td><td>25%</td><td>27%</td><td>23%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>