<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>£62,700</td><td>£63,640</td><td>£65,232</td><td>£66,862</td><td>£68,868</td><td>£327,302</td></tr><tr><td>Total Expenses</td><td>£47,945</td><td>£48,085</td><td>£48,287</td><td>£48,494</td><td>£48,737</td><td>£241,548</td></tr><tr><td>Profit Before Tax</td><td>£14,755</td><td>£15,555</td><td>£16,944</td><td>£18,368</td><td>£20,131</td><td>£85,754</td></tr><tr><td>Profit After Tax      </td><td>£11,952</td><td>£12,600</td><td>£13,725</td><td>£14,878</td><td>£16,306</td><td>£69,461</td></tr><tr><td>Change In Property Value</td><td>£25,000</td><td>£25,625</td><td>£47,278</td><td>£60,385</td><td>£69,497</td><td>£227,785</td></tr><tr><td>Net Return</td><td>£36,952</td><td>£38,225</td><td>£61,003</td><td>£75,263</td><td>£85,803</td><td>£297,246</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>