<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>£76,200</td><td>£77,343</td><td>£78,503</td><td>£80,466</td><td>£82,477</td><td>£394,989</td></tr><tr><td>Total Expenses</td><td>£57,883</td><td>£58,047</td><td>£58,204</td><td>£58,442</td><td>£58,686</td><td>£291,261</td></tr><tr><td>Profit Before Tax</td><td>£18,318</td><td>£19,296</td><td>£20,299</td><td>£22,024</td><td>£23,792</td><td>£103,729</td></tr><tr><td>Profit After Tax      </td><td>£14,837</td><td>£15,630</td><td>£16,442</td><td>£17,839</td><td>£19,271</td><td>£84,020</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£14,852</td><td>£45,630</td><td>£69,993</td><td>£89,100</td><td>£68,916</td><td>£288,491</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>8%</td><td>13%</td><td>16%</td><td>13%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>