<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>£46,200</td><td>£46,893</td><td>£47,596</td><td>£48,786</td><td>£50,006</td><td>£239,482</td></tr><tr><td>Total Expenses</td><td>£29,143</td><td>£29,262</td><td>£29,373</td><td>£29,534</td><td>£29,699</td><td>£147,010</td></tr><tr><td>Profit Before Tax</td><td>£17,058</td><td>£17,631</td><td>£18,223</td><td>£19,252</td><td>£20,307</td><td>£92,472</td></tr><tr><td>Profit After Tax      </td><td>£13,817</td><td>£14,281</td><td>£14,761</td><td>£15,594</td><td>£16,449</td><td>£74,902</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£13,824</td><td>£28,281</td><td>£39,751</td><td>£48,849</td><td>£39,617</td><td>£170,322</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>32%</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>