<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>£52,500</td><td>£53,288</td><td>£54,087</td><td>£55,439</td><td>£56,825</td><td>£272,138</td></tr><tr><td>Total Expenses</td><td>£29,881</td><td>£29,973</td><td>£30,063</td><td>£30,208</td><td>£30,358</td><td>£150,482</td></tr><tr><td>Profit Before Tax</td><td>£22,619</td><td>£23,315</td><td>£24,024</td><td>£25,231</td><td>£26,467</td><td>£121,656</td></tr><tr><td>Profit After Tax      </td><td>£18,321</td><td>£18,885</td><td>£19,460</td><td>£20,437</td><td>£21,439</td><td>£98,541</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£18,329</td><td>£33,885</td><td>£46,235</td><td>£56,067</td><td>£46,261</td><td>£200,777</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>18%</td><td>22%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>