<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>£45,324</td><td>£46,004</td><td>£46,694</td><td>£47,861</td><td>£49,058</td><td>£234,941</td></tr><tr><td>Total Expenses</td><td>£34,794</td><td>£34,875</td><td>£34,954</td><td>£35,081</td><td>£35,212</td><td>£174,916</td></tr><tr><td>Profit Before Tax</td><td>£10,530</td><td>£11,129</td><td>£11,740</td><td>£12,780</td><td>£13,846</td><td>£60,025</td></tr><tr><td>Profit After Tax      </td><td>£8,529</td><td>£9,015</td><td>£9,509</td><td>£10,352</td><td>£11,215</td><td>£48,620</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£30,614</td><td>£126,091</td></tr><tr><td>Net Return</td><td>£8,538</td><td>£27,515</td><td>£42,532</td><td>£54,296</td><td>£41,830</td><td>£174,711</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>