<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>£63,372</td><td>£64,323</td><td>£65,931</td><td>£67,579</td><td>£69,606</td><td>£330,810</td></tr><tr><td>Total Expenses</td><td>£47,020</td><td>£47,161</td><td>£47,365</td><td>£47,574</td><td>£47,819</td><td>£236,940</td></tr><tr><td>Profit Before Tax</td><td>£16,352</td><td>£17,161</td><td>£18,565</td><td>£20,005</td><td>£21,787</td><td>£93,870</td></tr><tr><td>Profit After Tax      </td><td>£13,245</td><td>£13,901</td><td>£15,038</td><td>£16,204</td><td>£17,648</td><td>£76,035</td></tr><tr><td>Change In Property Value</td><td>£29,250</td><td>£30,128</td><td>£56,891</td><td>£65,476</td><td>£69,405</td><td>£251,149</td></tr><tr><td>Net Return</td><td>£42,495</td><td>£44,028</td><td>£71,929</td><td>£81,680</td><td>£87,052</td><td>£327,184</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>