<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>£35,844</td><td>£36,382</td><td>£36,927</td><td>£37,851</td><td>£38,797</td><td>£185,800</td></tr><tr><td>Total Expenses</td><td>£22,798</td><td>£22,902</td><td>£22,997</td><td>£23,132</td><td>£23,269</td><td>£115,097</td></tr><tr><td>Profit Before Tax</td><td>£13,046</td><td>£13,480</td><td>£13,930</td><td>£14,719</td><td>£15,528</td><td>£70,703</td></tr><tr><td>Profit After Tax      </td><td>£10,567</td><td>£10,919</td><td>£11,283</td><td>£11,922</td><td>£12,578</td><td>£57,269</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>£10,573</td><td>£21,619</td><td>£30,383</td><td>£37,339</td><td>£30,284</td><td>£130,197</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>74%</td></tr></tbody></table></div></div></template></turbo-stream>