<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>£36,036</td><td>£36,577</td><td>£37,125</td><td>£38,053</td><td>£39,005</td><td>£186,796</td></tr><tr><td>Total Expenses</td><td>£24,426</td><td>£24,530</td><td>£24,626</td><td>£24,761</td><td>£24,898</td><td>£123,241</td></tr><tr><td>Profit Before Tax</td><td>£11,610</td><td>£12,047</td><td>£12,499</td><td>£13,293</td><td>£14,106</td><td>£63,555</td></tr><tr><td>Profit After Tax      </td><td>£9,404</td><td>£9,758</td><td>£10,124</td><td>£10,767</td><td>£11,426</td><td>£51,480</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£19,361</td><td>£79,744</td></tr><tr><td>Net Return</td><td>£9,410</td><td>£21,458</td><td>£31,009</td><td>£38,559</td><td>£30,788</td><td>£131,223</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>