<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>£35,676</td><td>£36,211</td><td>£36,754</td><td>£37,673</td><td>£38,615</td><td>£184,930</td></tr><tr><td>Total Expenses</td><td>£23,855</td><td>£23,921</td><td>£23,986</td><td>£24,088</td><td>£24,193</td><td>£120,043</td></tr><tr><td>Profit Before Tax</td><td>£11,821</td><td>£12,290</td><td>£12,769</td><td>£13,585</td><td>£14,422</td><td>£64,886</td></tr><tr><td>Profit After Tax      </td><td>£9,575</td><td>£9,955</td><td>£10,342</td><td>£11,004</td><td>£11,682</td><td>£52,558</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£20,354</td><td>£83,833</td></tr><tr><td>Net Return</td><td>£9,581</td><td>£22,255</td><td>£32,298</td><td>£40,221</td><td>£32,036</td><td>£136,391</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>