<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>£51,756</td><td>£52,532</td><td>£53,320</td><td>£54,653</td><td>£56,020</td><td>£268,282</td></tr><tr><td>Total Expenses</td><td>£42,677</td><td>£42,767</td><td>£42,856</td><td>£43,000</td><td>£43,147</td><td>£214,447</td></tr><tr><td>Profit Before Tax</td><td>£9,079</td><td>£9,765</td><td>£10,464</td><td>£11,654</td><td>£12,873</td><td>£53,835</td></tr><tr><td>Profit After Tax      </td><td>£7,354</td><td>£7,910</td><td>£8,476</td><td>£9,439</td><td>£10,427</td><td>£43,606</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£40,854</td><td>£54,365</td><td>£63,123</td><td>£46,396</td><td>£221,988</td></tr><tr><td>Net Return</td><td>£24,604</td><td>£48,764</td><td>£62,841</td><td>£72,563</td><td>£56,823</td><td>£265,594</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>16%</td><td>18%</td><td>14%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>