<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>£49,500</td><td>£50,243</td><td>£51,499</td><td>£52,786</td><td>£54,370</td><td>£258,397</td></tr><tr><td>Total Expenses</td><td>£35,206</td><td>£35,292</td><td>£35,428</td><td>£35,568</td><td>£35,737</td><td>£177,232</td></tr><tr><td>Profit Before Tax</td><td>£14,294</td><td>£14,951</td><td>£16,070</td><td>£17,218</td><td>£18,633</td><td>£81,165</td></tr><tr><td>Profit After Tax      </td><td>£11,578</td><td>£12,110</td><td>£13,017</td><td>£13,947</td><td>£15,092</td><td>£65,744</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£19,219</td><td>£35,459</td><td>£45,289</td><td>£52,123</td><td>£170,839</td></tr><tr><td>Net Return</td><td>£30,328</td><td>£31,329</td><td>£48,475</td><td>£59,235</td><td>£67,215</td><td>£236,582</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>