<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>£34,236</td><td>£34,750</td><td>£35,271</td><td>£36,153</td><td>£37,056</td><td>£177,465</td></tr><tr><td>Total Expenses</td><td>£22,637</td><td>£22,739</td><td>£22,832</td><td>£22,962</td><td>£23,095</td><td>£114,264</td></tr><tr><td>Profit Before Tax</td><td>£11,599</td><td>£12,011</td><td>£12,439</td><td>£13,191</td><td>£13,962</td><td>£63,201</td></tr><tr><td>Profit After Tax      </td><td>£9,395</td><td>£9,729</td><td>£10,076</td><td>£10,685</td><td>£11,309</td><td>£51,193</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£17,707</td><td>£72,928</td></tr><tr><td>Net Return</td><td>£9,400</td><td>£20,429</td><td>£29,175</td><td>£36,101</td><td>£29,016</td><td>£124,121</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>