<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>£92,304</td><td>£93,689</td><td>£96,031</td><td>£98,432</td><td>£101,384</td><td>£481,839</td></tr><tr><td>Total Expenses</td><td>£67,569</td><td>£67,753</td><td>£68,031</td><td>£68,314</td><td>£68,652</td><td>£340,320</td></tr><tr><td>Profit Before Tax</td><td>£24,735</td><td>£25,935</td><td>£28,000</td><td>£30,117</td><td>£32,732</td><td>£141,520</td></tr><tr><td>Profit After Tax      </td><td>£20,035</td><td>£21,008</td><td>£22,680</td><td>£24,395</td><td>£26,513</td><td>£114,631</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,401</td><td>£50,695</td><td>£67,461</td><td>£146,585</td></tr><tr><td>Net Return</td><td>£20,050</td><td>£21,022</td><td>£51,081</td><td>£75,090</td><td>£93,974</td><td>£261,215</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>4%</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>