<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>£41,652</td><td>£42,277</td><td>£43,334</td><td>£44,417</td><td>£45,750</td><td>£217,429</td></tr><tr><td>Total Expenses</td><td>£28,272</td><td>£28,346</td><td>£28,462</td><td>£28,582</td><td>£28,725</td><td>£142,387</td></tr><tr><td>Profit Before Tax</td><td>£13,380</td><td>£13,931</td><td>£14,871</td><td>£15,836</td><td>£17,024</td><td>£75,042</td></tr><tr><td>Profit After Tax      </td><td>£10,838</td><td>£11,284</td><td>£12,046</td><td>£12,827</td><td>£13,790</td><td>£60,784</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£61,421</td></tr><tr><td>Net Return</td><td>£10,844</td><td>£11,290</td><td>£23,946</td><td>£34,069</td><td>£42,056</td><td>£122,205</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>