<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>£92,400</td><td>£93,786</td><td>£95,193</td><td>£97,573</td><td>£100,012</td><td>£478,963</td></tr><tr><td>Total Expenses</td><td>£56,285</td><td>£56,474</td><td>£56,655</td><td>£56,935</td><td>£57,222</td><td>£283,571</td></tr><tr><td>Profit Before Tax</td><td>£36,115</td><td>£37,312</td><td>£38,538</td><td>£40,638</td><td>£42,790</td><td>£195,393</td></tr><tr><td>Profit After Tax      </td><td>£29,253</td><td>£30,223</td><td>£31,215</td><td>£32,916</td><td>£34,660</td><td>£158,268</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>£29,267</td><td>£58,223</td><td>£81,196</td><td>£99,426</td><td>£80,995</td><td>£349,108</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>