<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>£65,880</td><td>£66,868</td><td>£67,871</td><td>£69,568</td><td>£71,307</td><td>£341,495</td></tr><tr><td>Total Expenses</td><td>£55,692</td><td>£55,841</td><td>£55,982</td><td>£56,194</td><td>£56,410</td><td>£280,120</td></tr><tr><td>Profit Before Tax</td><td>£10,188</td><td>£11,027</td><td>£11,889</td><td>£13,374</td><td>£14,897</td><td>£61,375</td></tr><tr><td>Profit After Tax      </td><td>£8,252</td><td>£8,932</td><td>£9,630</td><td>£10,833</td><td>£12,066</td><td>£49,714</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,280</td><td>£52,265</td><td>£69,550</td><td>£48,453</td><td>£199,564</td></tr><tr><td>Net Return</td><td>£8,267</td><td>£38,212</td><td>£61,895</td><td>£80,383</td><td>£60,520</td><td>£249,277</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>15%</td><td>11%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>