<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>£71,496</td><td>£72,568</td><td>£73,657</td><td>£75,498</td><td>£77,386</td><td>£370,606</td></tr><tr><td>Total Expenses</td><td>£50,977</td><td>£51,134</td><td>£51,284</td><td>£51,510</td><td>£51,742</td><td>£256,647</td></tr><tr><td>Profit Before Tax</td><td>£20,519</td><td>£21,434</td><td>£22,373</td><td>£23,988</td><td>£25,644</td><td>£113,958</td></tr><tr><td>Profit After Tax      </td><td>£16,620</td><td>£17,362</td><td>£18,122</td><td>£19,430</td><td>£20,772</td><td>£92,306</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£16,633</td><td>£43,362</td><td>£64,532</td><td>£81,190</td><td>£63,797</td><td>£269,514</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>