<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>£37,944</td><td>£38,513</td><td>£39,091</td><td>£40,068</td><td>£41,070</td><td>£196,686</td></tr><tr><td>Total Expenses</td><td>£24,293</td><td>£24,400</td><td>£24,499</td><td>£24,639</td><td>£24,781</td><td>£122,613</td></tr><tr><td>Profit Before Tax</td><td>£13,651</td><td>£14,113</td><td>£14,592</td><td>£15,429</td><td>£16,288</td><td>£74,073</td></tr><tr><td>Profit After Tax      </td><td>£11,057</td><td>£11,431</td><td>£11,819</td><td>£12,498</td><td>£13,194</td><td>£59,999</td></tr><tr><td>Change In Property Value</td><td>£17,249</td><td>£32,571</td><td>£37,486</td><td>£39,735</td><td>£31,590</td><td>£158,631</td></tr><tr><td>Net Return</td><td>£28,305</td><td>£44,002</td><td>£49,305</td><td>£52,233</td><td>£44,783</td><td>£218,630</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>