<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>£34,488</td><td>£35,005</td><td>£35,880</td><td>£36,777</td><td>£37,881</td><td>£180,032</td></tr><tr><td>Total Expenses</td><td>£25,770</td><td>£25,833</td><td>£25,932</td><td>£26,032</td><td>£26,153</td><td>£129,720</td></tr><tr><td>Profit Before Tax</td><td>£8,718</td><td>£9,172</td><td>£9,949</td><td>£10,745</td><td>£11,728</td><td>£50,312</td></tr><tr><td>Profit After Tax      </td><td>£7,062</td><td>£7,429</td><td>£8,059</td><td>£8,704</td><td>£9,499</td><td>£40,753</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£14,094</td><td>£26,003</td><td>£33,212</td><td>£38,223</td><td>£125,282</td></tr><tr><td>Net Return</td><td>£20,812</td><td>£21,523</td><td>£34,062</td><td>£41,915</td><td>£47,723</td><td>£166,034</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>