<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>£57,240</td><td>£58,099</td><td>£59,551</td><td>£61,040</td><td>£62,871</td><td>£298,801</td></tr><tr><td>Total Expenses</td><td>£39,266</td><td>£39,397</td><td>£39,586</td><td>£39,778</td><td>£40,004</td><td>£198,031</td></tr><tr><td>Profit Before Tax</td><td>£17,974</td><td>£18,701</td><td>£19,965</td><td>£21,261</td><td>£22,867</td><td>£100,769</td></tr><tr><td>Profit After Tax      </td><td>£14,559</td><td>£15,148</td><td>£16,172</td><td>£17,222</td><td>£18,522</td><td>£81,623</td></tr><tr><td>Change In Property Value</td><td>£23,850</td><td>£24,566</td><td>£46,388</td><td>£53,388</td><td>£56,591</td><td>£204,783</td></tr><tr><td>Net Return</td><td>£38,409</td><td>£39,713</td><td>£62,560</td><td>£70,610</td><td>£75,114</td><td>£286,406</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>