<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>£72,504</td><td>£73,592</td><td>£74,695</td><td>£76,563</td><td>£78,477</td><td>£375,831</td></tr><tr><td>Total Expenses</td><td>£54,404</td><td>£54,525</td><td>£54,646</td><td>£54,843</td><td>£55,045</td><td>£273,464</td></tr><tr><td>Profit Before Tax</td><td>£18,100</td><td>£19,066</td><td>£20,049</td><td>£21,720</td><td>£23,432</td><td>£102,367</td></tr><tr><td>Profit After Tax      </td><td>£14,661</td><td>£15,444</td><td>£16,240</td><td>£17,593</td><td>£18,980</td><td>£82,917</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,000</td><td>£51,766</td><td>£68,885</td><td>£47,990</td><td>£197,655</td></tr><tr><td>Net Return</td><td>£14,675</td><td>£44,444</td><td>£68,006</td><td>£86,478</td><td>£66,970</td><td>£280,572</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>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>