<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>£59,400</td><td>£60,291</td><td>£61,798</td><td>£63,343</td><td>£65,244</td><td>£310,076</td></tr><tr><td>Total Expenses</td><td>£42,600</td><td>£42,735</td><td>£42,929</td><td>£43,127</td><td>£43,360</td><td>£214,751</td></tr><tr><td>Profit Before Tax</td><td>£16,800</td><td>£17,556</td><td>£18,869</td><td>£20,216</td><td>£21,884</td><td>£95,325</td></tr><tr><td>Profit After Tax      </td><td>£13,608</td><td>£14,220</td><td>£15,284</td><td>£16,375</td><td>£17,726</td><td>£77,213</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,472</td><td>£31,188</td><td>£41,503</td><td>£90,180</td></tr><tr><td>Net Return</td><td>£13,617</td><td>£14,229</td><td>£32,757</td><td>£47,563</td><td>£59,228</td><td>£167,394</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>