<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>£56,004</td><td>£56,844</td><td>£57,697</td><td>£59,139</td><td>£60,618</td><td>£290,302</td></tr><tr><td>Total Expenses</td><td>£38,275</td><td>£38,372</td><td>£38,467</td><td>£38,622</td><td>£38,781</td><td>£192,517</td></tr><tr><td>Profit Before Tax</td><td>£17,729</td><td>£18,472</td><td>£19,229</td><td>£20,517</td><td>£21,837</td><td>£97,784</td></tr><tr><td>Profit After Tax      </td><td>£14,360</td><td>£14,962</td><td>£15,576</td><td>£16,619</td><td>£17,688</td><td>£79,205</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£14,370</td><td>£34,963</td><td>£51,276</td><td>£64,126</td><td>£50,784</td><td>£215,519</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>