<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>£54,612</td><td>£55,431</td><td>£56,263</td><td>£57,669</td><td>£59,111</td><td>£283,086</td></tr><tr><td>Total Expenses</td><td>£42,049</td><td>£42,181</td><td>£42,305</td><td>£42,488</td><td>£42,675</td><td>£211,699</td></tr><tr><td>Profit Before Tax</td><td>£12,563</td><td>£13,250</td><td>£13,957</td><td>£15,181</td><td>£16,436</td><td>£71,387</td></tr><tr><td>Profit After Tax      </td><td>£10,176</td><td>£10,732</td><td>£11,305</td><td>£12,297</td><td>£13,313</td><td>£57,824</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,500</td><td>£38,378</td><td>£51,070</td><td>£35,579</td><td>£146,538</td></tr><tr><td>Net Return</td><td>£10,187</td><td>£32,233</td><td>£49,683</td><td>£63,367</td><td>£48,892</td><td>£204,361</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>55%</td></tr></tbody></table></div></div></template></turbo-stream>