<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>£31,356</td><td>£31,826</td><td>£32,304</td><td>£33,111</td><td>£33,939</td><td>£162,537</td></tr><tr><td>Total Expenses</td><td>£20,419</td><td>£20,516</td><td>£20,604</td><td>£20,727</td><td>£20,853</td><td>£103,119</td></tr><tr><td>Profit Before Tax</td><td>£10,937</td><td>£11,311</td><td>£11,699</td><td>£12,384</td><td>£13,087</td><td>£59,418</td></tr><tr><td>Profit After Tax      </td><td>£8,859</td><td>£9,162</td><td>£9,476</td><td>£10,031</td><td>£10,600</td><td>£48,129</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£8,864</td><td>£18,662</td><td>£26,434</td><td>£32,597</td><td>£26,321</td><td>£112,878</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</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>