<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>£60,996</td><td>£61,911</td><td>£63,459</td><td>£65,045</td><td>£66,997</td><td>£318,407</td></tr><tr><td>Total Expenses</td><td>£46,275</td><td>£46,378</td><td>£46,543</td><td>£46,713</td><td>£46,919</td><td>£232,827</td></tr><tr><td>Profit Before Tax</td><td>£14,721</td><td>£15,533</td><td>£16,916</td><td>£18,332</td><td>£20,078</td><td>£85,581</td></tr><tr><td>Profit After Tax      </td><td>£11,924</td><td>£12,582</td><td>£13,702</td><td>£14,849</td><td>£16,263</td><td>£69,320</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£11,934</td><td>£12,592</td><td>£33,702</td><td>£50,550</td><td>£63,771</td><td>£172,549</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>