<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>£35,700</td><td>£36,235</td><td>£37,141</td><td>£38,070</td><td>£39,212</td><td>£186,359</td></tr><tr><td>Total Expenses</td><td>£24,899</td><td>£24,964</td><td>£25,066</td><td>£25,170</td><td>£25,294</td><td>£125,394</td></tr><tr><td>Profit Before Tax</td><td>£10,801</td><td>£11,271</td><td>£12,076</td><td>£12,900</td><td>£13,918</td><td>£60,965</td></tr><tr><td>Profit After Tax      </td><td>£8,749</td><td>£9,130</td><td>£9,781</td><td>£10,449</td><td>£11,273</td><td>£49,382</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£29,823</td><td>£101,284</td></tr><tr><td>Net Return</td><td>£19,249</td><td>£19,840</td><td>£31,630</td><td>£38,852</td><td>£41,096</td><td>£150,666</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>