<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>£44,256</td><td>£44,920</td><td>£45,594</td><td>£46,733</td><td>£47,902</td><td>£229,405</td></tr><tr><td>Total Expenses</td><td>£29,057</td><td>£29,136</td><td>£29,213</td><td>£29,338</td><td>£29,465</td><td>£146,209</td></tr><tr><td>Profit Before Tax</td><td>£15,199</td><td>£15,784</td><td>£16,380</td><td>£17,396</td><td>£18,437</td><td>£83,196</td></tr><tr><td>Profit After Tax      </td><td>£12,311</td><td>£12,785</td><td>£13,268</td><td>£14,090</td><td>£14,934</td><td>£67,389</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£12,319</td><td>£27,785</td><td>£40,043</td><td>£49,721</td><td>£39,756</td><td>£169,624</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>