<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>£88,404</td><td>£89,730</td><td>£91,076</td><td>£93,353</td><td>£95,687</td><td>£458,250</td></tr><tr><td>Total Expenses</td><td>£52,668</td><td>£52,851</td><td>£53,026</td><td>£53,296</td><td>£53,572</td><td>£265,412</td></tr><tr><td>Profit Before Tax</td><td>£35,736</td><td>£36,880</td><td>£38,050</td><td>£40,057</td><td>£42,115</td><td>£192,838</td></tr><tr><td>Profit After Tax      </td><td>£28,946</td><td>£29,872</td><td>£30,820</td><td>£32,446</td><td>£34,113</td><td>£156,199</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£28,959</td><td>£55,873</td><td>£77,231</td><td>£94,205</td><td>£77,139</td><td>£333,407</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>20%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>