<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>£50,148</td><td>£50,900</td><td>£51,664</td><td>£52,955</td><td>£54,279</td><td>£259,946</td></tr><tr><td>Total Expenses</td><td>£34,364</td><td>£34,489</td><td>£34,606</td><td>£34,777</td><td>£34,952</td><td>£173,188</td></tr><tr><td>Profit Before Tax</td><td>£15,784</td><td>£16,411</td><td>£17,058</td><td>£18,178</td><td>£19,327</td><td>£86,759</td></tr><tr><td>Profit After Tax      </td><td>£12,785</td><td>£13,293</td><td>£13,817</td><td>£14,724</td><td>£15,655</td><td>£70,275</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£12,794</td><td>£30,293</td><td>£44,162</td><td>£55,105</td><td>£43,787</td><td>£186,142</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>