<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>£36,828</td><td>£37,380</td><td>£37,941</td><td>£38,890</td><td>£39,862</td><td>£190,901</td></tr><tr><td>Total Expenses</td><td>£23,636</td><td>£23,742</td><td>£23,839</td><td>£23,975</td><td>£24,115</td><td>£119,308</td></tr><tr><td>Profit Before Tax</td><td>£13,192</td><td>£13,639</td><td>£14,102</td><td>£14,914</td><td>£15,747</td><td>£71,593</td></tr><tr><td>Profit After Tax      </td><td>£10,685</td><td>£11,047</td><td>£11,423</td><td>£12,081</td><td>£12,755</td><td>£57,991</td></tr><tr><td>Change In Property Value</td><td>£16,740</td><td>£31,611</td><td>£36,381</td><td>£38,564</td><td>£30,658</td><td>£153,954</td></tr><tr><td>Net Return</td><td>£27,425</td><td>£42,658</td><td>£47,804</td><td>£50,644</td><td>£43,413</td><td>£211,945</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>