<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>£37,092</td><td>£37,648</td><td>£38,213</td><td>£39,168</td><td>£40,148</td><td>£192,270</td></tr><tr><td>Total Expenses</td><td>£26,730</td><td>£26,798</td><td>£26,865</td><td>£26,971</td><td>£27,080</td><td>£134,444</td></tr><tr><td>Profit Before Tax</td><td>£10,362</td><td>£10,850</td><td>£11,348</td><td>£12,197</td><td>£13,068</td><td>£57,826</td></tr><tr><td>Profit After Tax      </td><td>£8,393</td><td>£8,789</td><td>£9,192</td><td>£9,880</td><td>£10,585</td><td>£46,839</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,999</td><td>£24,988</td><td>£33,253</td><td>£23,166</td><td>£95,413</td></tr><tr><td>Net Return</td><td>£8,400</td><td>£22,788</td><td>£34,180</td><td>£43,132</td><td>£33,751</td><td>£142,252</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>14%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>