<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>£59,568</td><td>£60,462</td><td>£61,368</td><td>£62,903</td><td>£64,475</td><td>£308,776</td></tr><tr><td>Total Expenses</td><td>£48,123</td><td>£48,225</td><td>£48,326</td><td>£48,490</td><td>£48,658</td><td>£241,823</td></tr><tr><td>Profit Before Tax</td><td>£11,445</td><td>£12,236</td><td>£13,042</td><td>£14,413</td><td>£15,817</td><td>£66,953</td></tr><tr><td>Profit After Tax      </td><td>£9,270</td><td>£9,911</td><td>£10,564</td><td>£11,674</td><td>£12,812</td><td>£54,232</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,900</td><td>£46,232</td><td>£61,522</td><td>£42,860</td><td>£176,527</td></tr><tr><td>Net Return</td><td>£9,283</td><td>£35,812</td><td>£56,796</td><td>£73,196</td><td>£55,672</td><td>£230,758</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>12%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>