<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>£46,560</td><td>£47,258</td><td>£47,967</td><td>£49,166</td><td>£50,396</td><td>£241,348</td></tr><tr><td>Total Expenses</td><td>£29,018</td><td>£29,137</td><td>£29,249</td><td>£29,411</td><td>£29,577</td><td>£146,392</td></tr><tr><td>Profit Before Tax</td><td>£17,542</td><td>£18,121</td><td>£18,718</td><td>£19,755</td><td>£20,819</td><td>£94,956</td></tr><tr><td>Profit After Tax      </td><td>£14,209</td><td>£14,678</td><td>£15,162</td><td>£16,002</td><td>£16,863</td><td>£76,914</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>£14,216</td><td>£28,578</td><td>£39,973</td><td>£49,019</td><td>£39,865</td><td>£171,652</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</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>74%</td></tr></tbody></table></div></div></template></turbo-stream>