<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>£39,600</td><td>£40,194</td><td>£40,797</td><td>£41,817</td><td>£42,862</td><td>£205,270</td></tr><tr><td>Total Expenses</td><td>£25,265</td><td>£25,374</td><td>£25,476</td><td>£25,620</td><td>£25,767</td><td>£127,501</td></tr><tr><td>Profit Before Tax</td><td>£14,335</td><td>£14,820</td><td>£15,321</td><td>£16,197</td><td>£17,096</td><td>£77,769</td></tr><tr><td>Profit After Tax      </td><td>£11,611</td><td>£12,004</td><td>£12,410</td><td>£13,120</td><td>£13,847</td><td>£62,993</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£33,990</td><td>£39,119</td><td>£41,467</td><td>£32,966</td><td>£165,542</td></tr><tr><td>Net Return</td><td>£29,611</td><td>£45,994</td><td>£51,530</td><td>£54,586</td><td>£46,813</td><td>£228,535</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>27%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>