<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>£57,996</td><td>£58,866</td><td>£60,338</td><td>£61,846</td><td>£63,701</td><td>£302,747</td></tr><tr><td>Total Expenses</td><td>£45,975</td><td>£46,073</td><td>£46,231</td><td>£46,393</td><td>£46,589</td><td>£231,261</td></tr><tr><td>Profit Before Tax</td><td>£12,021</td><td>£12,793</td><td>£14,107</td><td>£15,453</td><td>£17,112</td><td>£71,486</td></tr><tr><td>Profit After Tax      </td><td>£9,737</td><td>£10,362</td><td>£11,426</td><td>£12,517</td><td>£13,861</td><td>£57,904</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£9,747</td><td>£10,372</td><td>£31,427</td><td>£48,218</td><td>£61,368</td><td>£161,133</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>