<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>£55,128</td><td>£55,955</td><td>£56,794</td><td>£58,214</td><td>£59,669</td><td>£285,761</td></tr><tr><td>Total Expenses</td><td>£45,427</td><td>£45,522</td><td>£45,617</td><td>£45,769</td><td>£45,925</td><td>£228,260</td></tr><tr><td>Profit Before Tax</td><td>£9,701</td><td>£10,433</td><td>£11,178</td><td>£12,445</td><td>£13,744</td><td>£57,500</td></tr><tr><td>Profit After Tax      </td><td>£7,858</td><td>£8,450</td><td>£9,054</td><td>£10,081</td><td>£11,133</td><td>£46,575</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,500</td><td>£43,733</td><td>£58,196</td><td>£40,543</td><td>£166,985</td></tr><tr><td>Net Return</td><td>£7,870</td><td>£32,951</td><td>£52,787</td><td>£68,277</td><td>£51,676</td><td>£213,560</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>12%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>