<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>£33,156</td><td>£33,653</td><td>£34,495</td><td>£35,357</td><td>£36,418</td><td>£173,079</td></tr><tr><td>Total Expenses</td><td>£24,050</td><td>£24,111</td><td>£24,206</td><td>£24,303</td><td>£24,420</td><td>£121,090</td></tr><tr><td>Profit Before Tax</td><td>£9,106</td><td>£9,542</td><td>£10,289</td><td>£11,054</td><td>£11,998</td><td>£51,989</td></tr><tr><td>Profit After Tax      </td><td>£7,376</td><td>£7,729</td><td>£8,334</td><td>£8,954</td><td>£9,718</td><td>£42,111</td></tr><tr><td>Change In Property Value</td><td>£15,300</td><td>£15,759</td><td>£29,758</td><td>£34,249</td><td>£36,304</td><td>£131,370</td></tr><tr><td>Net Return</td><td>£22,676</td><td>£23,488</td><td>£38,092</td><td>£43,203</td><td>£46,022</td><td>£173,481</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>