<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>£97,500</td><td>£98,963</td><td>£101,437</td><td>£103,972</td><td>£107,092</td><td>£508,963</td></tr><tr><td>Total Expenses</td><td>£71,263</td><td>£71,455</td><td>£71,745</td><td>£72,043</td><td>£72,397</td><td>£358,902</td></tr><tr><td>Profit Before Tax</td><td>£26,238</td><td>£27,508</td><td>£29,691</td><td>£31,930</td><td>£34,695</td><td>£150,061</td></tr><tr><td>Profit After Tax      </td><td>£21,252</td><td>£22,281</td><td>£24,050</td><td>£25,863</td><td>£28,103</td><td>£121,549</td></tr><tr><td>Change In Property Value</td><td>£45,000</td><td>£46,350</td><td>£87,524</td><td>£100,732</td><td>£106,776</td><td>£386,383</td></tr><tr><td>Net Return</td><td>£66,252</td><td>£68,631</td><td>£111,574</td><td>£126,596</td><td>£134,879</td><td>£507,933</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>23%</td><td>25%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>