<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>£42,816</td><td>£43,458</td><td>£44,110</td><td>£45,213</td><td>£46,343</td><td>£221,940</td></tr><tr><td>Total Expenses</td><td>£28,643</td><td>£28,757</td><td>£28,864</td><td>£29,016</td><td>£29,171</td><td>£144,451</td></tr><tr><td>Profit Before Tax</td><td>£14,173</td><td>£14,701</td><td>£15,246</td><td>£16,197</td><td>£17,172</td><td>£77,489</td></tr><tr><td>Profit After Tax      </td><td>£11,480</td><td>£11,908</td><td>£12,350</td><td>£13,120</td><td>£13,909</td><td>£62,766</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,017</td><td>£23,002</td><td>£94,738</td></tr><tr><td>Net Return</td><td>£11,487</td><td>£25,808</td><td>£37,161</td><td>£46,137</td><td>£36,911</td><td>£157,504</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>