<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>£66,036</td><td>£67,027</td><td>£68,032</td><td>£69,733</td><td>£71,476</td><td>£342,303</td></tr><tr><td>Total Expenses</td><td>£50,431</td><td>£50,580</td><td>£50,722</td><td>£50,934</td><td>£51,151</td><td>£253,817</td></tr><tr><td>Profit Before Tax</td><td>£15,605</td><td>£16,446</td><td>£17,310</td><td>£18,799</td><td>£20,325</td><td>£88,486</td></tr><tr><td>Profit After Tax      </td><td>£12,640</td><td>£13,322</td><td>£14,021</td><td>£15,227</td><td>£16,464</td><td>£71,674</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£12,653</td><td>£39,322</td><td>£60,432</td><td>£76,986</td><td>£59,489</td><td>£248,882</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>