<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>£54,276</td><td>£55,090</td><td>£55,916</td><td>£57,314</td><td>£58,747</td><td>£281,344</td></tr><tr><td>Total Expenses</td><td>£35,529</td><td>£35,623</td><td>£35,715</td><td>£35,866</td><td>£36,020</td><td>£178,752</td></tr><tr><td>Profit Before Tax</td><td>£18,747</td><td>£19,468</td><td>£20,201</td><td>£21,449</td><td>£22,728</td><td>£102,593</td></tr><tr><td>Profit After Tax      </td><td>£15,185</td><td>£15,769</td><td>£16,363</td><td>£17,373</td><td>£18,409</td><td>£83,100</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,400</td><td>£32,844</td><td>£43,706</td><td>£30,449</td><td>£125,409</td></tr><tr><td>Net Return</td><td>£15,195</td><td>£34,169</td><td>£49,207</td><td>£61,080</td><td>£48,858</td><td>£208,509</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>67%</td></tr></tbody></table></div></div></template></turbo-stream>