<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>£34,476</td><td>£34,993</td><td>£35,868</td><td>£36,765</td><td>£37,868</td><td>£179,969</td></tr><tr><td>Total Expenses</td><td>£25,563</td><td>£25,661</td><td>£25,791</td><td>£25,925</td><td>£26,077</td><td>£129,016</td></tr><tr><td>Profit Before Tax</td><td>£8,913</td><td>£9,333</td><td>£10,077</td><td>£10,840</td><td>£11,790</td><td>£50,953</td></tr><tr><td>Profit After Tax      </td><td>£7,220</td><td>£7,559</td><td>£8,162</td><td>£8,781</td><td>£9,550</td><td>£41,272</td></tr><tr><td>Change In Property Value</td><td>£15,210</td><td>£15,666</td><td>£29,583</td><td>£34,048</td><td>£36,090</td><td>£130,597</td></tr><tr><td>Net Return</td><td>£22,430</td><td>£23,226</td><td>£37,746</td><td>£42,828</td><td>£45,640</td><td>£171,869</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>