<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>£48,924</td><td>£49,658</td><td>£50,403</td><td>£51,663</td><td>£52,954</td><td>£253,602</td></tr><tr><td>Total Expenses</td><td>£30,042</td><td>£30,166</td><td>£30,281</td><td>£30,449</td><td>£30,621</td><td>£151,559</td></tr><tr><td>Profit Before Tax</td><td>£18,882</td><td>£19,492</td><td>£20,122</td><td>£21,214</td><td>£22,334</td><td>£102,043</td></tr><tr><td>Profit After Tax      </td><td>£15,294</td><td>£15,789</td><td>£16,298</td><td>£17,183</td><td>£18,090</td><td>£82,655</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,390</td><td>£25,686</td><td>£34,181</td><td>£23,813</td><td>£98,078</td></tr><tr><td>Net Return</td><td>£15,301</td><td>£30,179</td><td>£41,985</td><td>£51,364</td><td>£41,903</td><td>£180,733</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>