<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>£52,500</td><td>£53,288</td><td>£54,087</td><td>£55,439</td><td>£56,825</td><td>£272,138</td></tr><tr><td>Total Expenses</td><td>£39,534</td><td>£39,625</td><td>£39,715</td><td>£39,861</td><td>£40,010</td><td>£198,745</td></tr><tr><td>Profit Before Tax</td><td>£12,966</td><td>£13,663</td><td>£14,372</td><td>£15,578</td><td>£16,815</td><td>£73,393</td></tr><tr><td>Profit After Tax      </td><td>£10,503</td><td>£11,067</td><td>£11,641</td><td>£12,618</td><td>£13,620</td><td>£59,449</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,000</td><td>£37,485</td><td>£49,882</td><td>£34,751</td><td>£143,130</td></tr><tr><td>Net Return</td><td>£10,513</td><td>£32,067</td><td>£49,126</td><td>£62,501</td><td>£48,371</td><td>£202,578</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>