<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>£32,148</td><td>£32,630</td><td>£33,120</td><td>£33,948</td><td>£34,796</td><td>£166,642</td></tr><tr><td>Total Expenses</td><td>£21,249</td><td>£21,309</td><td>£21,368</td><td>£21,462</td><td>£21,557</td><td>£106,945</td></tr><tr><td>Profit Before Tax</td><td>£10,899</td><td>£11,321</td><td>£11,751</td><td>£12,486</td><td>£13,239</td><td>£59,697</td></tr><tr><td>Profit After Tax      </td><td>£8,829</td><td>£9,170</td><td>£9,518</td><td>£10,114</td><td>£10,724</td><td>£48,354</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,899</td><td>£19,455</td><td>£25,889</td><td>£18,036</td><td>£74,284</td></tr><tr><td>Net Return</td><td>£8,834</td><td>£20,069</td><td>£28,973</td><td>£36,003</td><td>£28,760</td><td>£122,639</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>