<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>£49,980</td><td>£50,730</td><td>£51,998</td><td>£53,298</td><td>£54,897</td><td>£260,902</td></tr><tr><td>Total Expenses</td><td>£36,159</td><td>£36,280</td><td>£36,450</td><td>£36,624</td><td>£36,826</td><td>£182,339</td></tr><tr><td>Profit Before Tax</td><td>£13,821</td><td>£14,450</td><td>£15,548</td><td>£16,674</td><td>£18,071</td><td>£78,563</td></tr><tr><td>Profit After Tax      </td><td>£11,195</td><td>£11,704</td><td>£12,594</td><td>£13,506</td><td>£14,637</td><td>£63,636</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,700</td><td>£26,240</td><td>£34,918</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£11,202</td><td>£11,712</td><td>£27,294</td><td>£39,746</td><td>£49,555</td><td>£139,509</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>