<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>£83,748</td><td>£85,004</td><td>£86,279</td><td>£88,436</td><td>£90,647</td><td>£434,115</td></tr><tr><td>Total Expenses</td><td>£50,594</td><td>£50,769</td><td>£50,938</td><td>£51,195</td><td>£51,459</td><td>£254,955</td></tr><tr><td>Profit Before Tax</td><td>£33,154</td><td>£34,235</td><td>£35,342</td><td>£37,241</td><td>£39,188</td><td>£179,160</td></tr><tr><td>Profit After Tax      </td><td>£26,855</td><td>£27,730</td><td>£28,627</td><td>£30,165</td><td>£31,742</td><td>£145,120</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>£26,868</td><td>£52,731</td><td>£73,252</td><td>£89,549</td><td>£73,113</td><td>£315,512</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>20%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>