<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>£36,396</td><td>£36,942</td><td>£37,496</td><td>£38,433</td><td>£39,394</td><td>£188,662</td></tr><tr><td>Total Expenses</td><td>£26,553</td><td>£26,658</td><td>£26,754</td><td>£26,890</td><td>£27,029</td><td>£133,884</td></tr><tr><td>Profit Before Tax</td><td>£9,843</td><td>£10,284</td><td>£10,742</td><td>£11,544</td><td>£12,366</td><td>£54,778</td></tr><tr><td>Profit After Tax      </td><td>£7,973</td><td>£8,330</td><td>£8,701</td><td>£9,350</td><td>£10,016</td><td>£44,370</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£7,979</td><td>£21,330</td><td>£31,906</td><td>£40,230</td><td>£31,529</td><td>£132,974</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>