<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>£35,100</td><td>£35,626</td><td>£36,161</td><td>£37,065</td><td>£37,992</td><td>£181,944</td></tr><tr><td>Total Expenses</td><td>£24,654</td><td>£24,757</td><td>£24,851</td><td>£24,983</td><td>£25,119</td><td>£124,364</td></tr><tr><td>Profit Before Tax</td><td>£10,446</td><td>£10,870</td><td>£11,310</td><td>£12,081</td><td>£12,873</td><td>£57,580</td></tr><tr><td>Profit After Tax      </td><td>£8,461</td><td>£8,804</td><td>£9,161</td><td>£9,786</td><td>£10,427</td><td>£46,639</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£19,692</td><td>£81,107</td></tr><tr><td>Net Return</td><td>£8,467</td><td>£20,705</td><td>£30,403</td><td>£38,053</td><td>£30,119</td><td>£127,746</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>