<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>£34,500</td><td>£35,017</td><td>£35,543</td><td>£36,431</td><td>£37,342</td><td>£178,834</td></tr><tr><td>Total Expenses</td><td>£22,449</td><td>£22,513</td><td>£22,576</td><td>£22,675</td><td>£22,777</td><td>£112,991</td></tr><tr><td>Profit Before Tax</td><td>£12,051</td><td>£12,504</td><td>£12,967</td><td>£13,756</td><td>£14,565</td><td>£65,843</td></tr><tr><td>Profit After Tax      </td><td>£9,761</td><td>£10,128</td><td>£10,503</td><td>£11,142</td><td>£11,798</td><td>£53,333</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,499</td><td>£20,526</td><td>£27,314</td><td>£19,029</td><td>£78,374</td></tr><tr><td>Net Return</td><td>£9,767</td><td>£21,628</td><td>£31,029</td><td>£38,456</td><td>£30,827</td><td>£131,707</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>