<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>£63,252</td><td>£64,201</td><td>£65,164</td><td>£66,793</td><td>£68,463</td><td>£327,872</td></tr><tr><td>Total Expenses</td><td>£45,326</td><td>£45,471</td><td>£45,609</td><td>£45,813</td><td>£46,023</td><td>£228,243</td></tr><tr><td>Profit Before Tax</td><td>£17,926</td><td>£18,729</td><td>£19,555</td><td>£20,980</td><td>£22,440</td><td>£99,629</td></tr><tr><td>Profit After Tax      </td><td>£14,520</td><td>£15,171</td><td>£15,840</td><td>£16,993</td><td>£18,176</td><td>£80,700</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,000</td><td>£41,055</td><td>£54,633</td><td>£38,061</td><td>£156,761</td></tr><tr><td>Net Return</td><td>£14,531</td><td>£38,171</td><td>£56,895</td><td>£71,626</td><td>£56,237</td><td>£237,461</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</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>59%</td></tr></tbody></table></div></div></template></turbo-stream>