<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>£40,704</td><td>£41,315</td><td>£41,934</td><td>£42,983</td><td>£44,057</td><td>£210,993</td></tr><tr><td>Total Expenses</td><td>£26,770</td><td>£26,843</td><td>£26,915</td><td>£27,031</td><td>£27,149</td><td>£134,707</td></tr><tr><td>Profit Before Tax</td><td>£13,934</td><td>£14,471</td><td>£15,019</td><td>£15,952</td><td>£16,908</td><td>£76,285</td></tr><tr><td>Profit After Tax      </td><td>£11,287</td><td>£11,722</td><td>£12,165</td><td>£12,921</td><td>£13,696</td><td>£61,791</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,799</td><td>£24,631</td><td>£32,777</td><td>£22,835</td><td>£94,050</td></tr><tr><td>Net Return</td><td>£11,294</td><td>£25,521</td><td>£36,797</td><td>£45,699</td><td>£36,531</td><td>£155,841</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>