<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>£43,200</td><td>£43,848</td><td>£44,506</td><td>£45,618</td><td>£46,759</td><td>£223,931</td></tr><tr><td>Total Expenses</td><td>£26,538</td><td>£26,615</td><td>£26,691</td><td>£26,813</td><td>£26,938</td><td>£133,596</td></tr><tr><td>Profit Before Tax</td><td>£16,662</td><td>£17,233</td><td>£17,814</td><td>£18,805</td><td>£19,821</td><td>£90,335</td></tr><tr><td>Profit After Tax      </td><td>£13,496</td><td>£13,958</td><td>£14,430</td><td>£15,232</td><td>£16,055</td><td>£73,171</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,067</td><td>£22,340</td><td>£92,012</td></tr><tr><td>Net Return</td><td>£13,503</td><td>£27,459</td><td>£38,527</td><td>£47,299</td><td>£38,395</td><td>£165,183</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>