<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>£43,356</td><td>£44,006</td><td>£44,666</td><td>£45,783</td><td>£46,928</td><td>£224,740</td></tr><tr><td>Total Expenses</td><td>£33,684</td><td>£33,799</td><td>£33,906</td><td>£34,060</td><td>£34,217</td><td>£169,667</td></tr><tr><td>Profit Before Tax</td><td>£9,672</td><td>£10,207</td><td>£10,760</td><td>£11,723</td><td>£12,711</td><td>£55,073</td></tr><tr><td>Profit After Tax      </td><td>£7,834</td><td>£8,268</td><td>£8,716</td><td>£9,496</td><td>£10,296</td><td>£44,609</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£7,843</td><td>£25,268</td><td>£39,061</td><td>£49,877</td><td>£38,428</td><td>£160,476</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>