<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>£77,004</td><td>£78,159</td><td>£79,331</td><td>£81,315</td><td>£83,348</td><td>£399,157</td></tr><tr><td>Total Expenses</td><td>£48,419</td><td>£48,547</td><td>£48,675</td><td>£48,883</td><td>£49,097</td><td>£243,622</td></tr><tr><td>Profit Before Tax</td><td>£28,585</td><td>£29,612</td><td>£30,657</td><td>£32,431</td><td>£34,250</td><td>£155,535</td></tr><tr><td>Profit After Tax      </td><td>£23,154</td><td>£23,986</td><td>£24,832</td><td>£26,269</td><td>£27,743</td><td>£125,983</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£23,166</td><td>£48,986</td><td>£69,457</td><td>£85,653</td><td>£69,113</td><td>£296,376</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>19%</td><td>16%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>