<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>£48,960</td><td>£49,694</td><td>£50,440</td><td>£51,701</td><td>£52,993</td><td>£253,788</td></tr><tr><td>Total Expenses</td><td>£30,062</td><td>£30,185</td><td>£30,301</td><td>£30,469</td><td>£30,641</td><td>£151,658</td></tr><tr><td>Profit Before Tax</td><td>£18,898</td><td>£19,509</td><td>£20,139</td><td>£21,232</td><td>£22,353</td><td>£102,130</td></tr><tr><td>Profit After Tax      </td><td>£15,307</td><td>£15,802</td><td>£16,312</td><td>£17,198</td><td>£18,106</td><td>£82,725</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,400</td><td>£25,704</td><td>£34,205</td><td>£23,829</td><td>£98,146</td></tr><tr><td>Net Return</td><td>£15,315</td><td>£30,202</td><td>£42,017</td><td>£51,403</td><td>£41,935</td><td>£180,872</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>17%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>