<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>£49,284</td><td>£50,023</td><td>£50,774</td><td>£52,043</td><td>£53,344</td><td>£255,468</td></tr><tr><td>Total Expenses</td><td>£31,168</td><td>£31,255</td><td>£31,340</td><td>£31,478</td><td>£31,618</td><td>£156,859</td></tr><tr><td>Profit Before Tax</td><td>£18,116</td><td>£18,768</td><td>£19,433</td><td>£20,565</td><td>£21,726</td><td>£98,609</td></tr><tr><td>Profit After Tax      </td><td>£14,674</td><td>£15,202</td><td>£15,741</td><td>£16,658</td><td>£17,598</td><td>£79,873</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£14,682</td><td>£31,203</td><td>£44,301</td><td>£54,664</td><td>£44,075</td><td>£188,924</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>