<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>£59,400</td><td>£60,291</td><td>£61,195</td><td>£62,725</td><td>£64,293</td><td>£307,905</td></tr><tr><td>Total Expenses</td><td>£36,898</td><td>£37,037</td><td>£37,168</td><td>£37,363</td><td>£37,562</td><td>£186,027</td></tr><tr><td>Profit Before Tax</td><td>£22,503</td><td>£23,254</td><td>£24,027</td><td>£25,362</td><td>£26,731</td><td>£121,878</td></tr><tr><td>Profit After Tax      </td><td>£18,227</td><td>£18,836</td><td>£19,462</td><td>£20,544</td><td>£21,652</td><td>£98,721</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,000</td><td>£32,130</td><td>£42,756</td><td>£29,787</td><td>£122,683</td></tr><tr><td>Net Return</td><td>£18,236</td><td>£36,836</td><td>£51,592</td><td>£63,300</td><td>£51,439</td><td>£221,404</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>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>