<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>£45,900</td><td>£46,588</td><td>£47,287</td><td>£48,470</td><td>£49,681</td><td>£237,927</td></tr><tr><td>Total Expenses</td><td>£28,630</td><td>£28,749</td><td>£28,860</td><td>£29,020</td><td>£29,183</td><td>£144,441</td></tr><tr><td>Profit Before Tax</td><td>£17,270</td><td>£17,840</td><td>£18,428</td><td>£19,450</td><td>£20,498</td><td>£93,485</td></tr><tr><td>Profit After Tax      </td><td>£13,989</td><td>£14,450</td><td>£14,926</td><td>£15,754</td><td>£16,603</td><td>£75,723</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,542</td><td>£22,671</td><td>£93,375</td></tr><tr><td>Net Return</td><td>£13,996</td><td>£28,150</td><td>£39,381</td><td>£48,297</td><td>£39,274</td><td>£169,098</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>