<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>£35,844</td><td>£36,382</td><td>£36,927</td><td>£37,851</td><td>£38,797</td><td>£185,800</td></tr><tr><td>Total Expenses</td><td>£24,676</td><td>£24,743</td><td>£24,807</td><td>£24,910</td><td>£25,016</td><td>£124,152</td></tr><tr><td>Profit Before Tax</td><td>£11,168</td><td>£11,639</td><td>£12,120</td><td>£12,940</td><td>£13,781</td><td>£61,648</td></tr><tr><td>Profit After Tax      </td><td>£9,046</td><td>£9,428</td><td>£9,817</td><td>£10,482</td><td>£11,163</td><td>£49,935</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,404</td><td>£21,182</td><td>£87,241</td></tr><tr><td>Net Return</td><td>£9,052</td><td>£22,228</td><td>£32,665</td><td>£40,886</td><td>£32,345</td><td>£137,176</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>23%</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>