<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>£78,300</td><td>£79,474</td><td>£80,667</td><td>£82,683</td><td>£84,750</td><td>£405,875</td></tr><tr><td>Total Expenses</td><td>£51,766</td><td>£51,896</td><td>£52,026</td><td>£52,238</td><td>£52,455</td><td>£260,381</td></tr><tr><td>Profit Before Tax</td><td>£26,534</td><td>£27,578</td><td>£28,641</td><td>£30,445</td><td>£32,295</td><td>£145,494</td></tr><tr><td>Profit After Tax      </td><td>£21,492</td><td>£22,338</td><td>£23,199</td><td>£24,661</td><td>£26,159</td><td>£117,850</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,000</td><td>£48,195</td><td>£64,134</td><td>£44,680</td><td>£184,024</td></tr><tr><td>Net Return</td><td>£21,506</td><td>£49,339</td><td>£71,395</td><td>£88,795</td><td>£70,839</td><td>£301,874</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>