<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>£35,004</td><td>£35,529</td><td>£36,062</td><td>£36,964</td><td>£37,888</td><td>£181,446</td></tr><tr><td>Total Expenses</td><td>£24,110</td><td>£24,175</td><td>£24,238</td><td>£24,339</td><td>£24,442</td><td>£121,304</td></tr><tr><td>Profit Before Tax</td><td>£10,894</td><td>£11,354</td><td>£11,824</td><td>£12,625</td><td>£13,446</td><td>£60,142</td></tr><tr><td>Profit After Tax      </td><td>£8,824</td><td>£9,197</td><td>£9,577</td><td>£10,226</td><td>£10,891</td><td>£48,715</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£8,831</td><td>£21,697</td><td>£31,890</td><td>£39,918</td><td>£31,576</td><td>£133,912</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>10%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>