<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>£95,196</td><td>£96,624</td><td>£98,073</td><td>£100,525</td><td>£103,038</td><td>£493,457</td></tr><tr><td>Total Expenses</td><td>£56,565</td><td>£56,757</td><td>£56,943</td><td>£57,230</td><td>£57,524</td><td>£285,020</td></tr><tr><td>Profit Before Tax</td><td>£38,631</td><td>£39,867</td><td>£41,130</td><td>£43,295</td><td>£45,514</td><td>£208,437</td></tr><tr><td>Profit After Tax      </td><td>£31,291</td><td>£32,292</td><td>£33,315</td><td>£35,069</td><td>£36,866</td><td>£168,834</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,000</td><td>£49,980</td><td>£66,510</td><td>£46,335</td><td>£190,840</td></tr><tr><td>Net Return</td><td>£31,305</td><td>£60,292</td><td>£83,296</td><td>£101,579</td><td>£83,201</td><td>£359,673</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>