<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>£57,204</td><td>£58,062</td><td>£59,514</td><td>£61,001</td><td>£62,831</td><td>£298,613</td></tr><tr><td>Total Expenses</td><td>£42,634</td><td>£42,766</td><td>£42,954</td><td>£43,147</td><td>£43,373</td><td>£214,875</td></tr><tr><td>Profit Before Tax</td><td>£14,570</td><td>£15,296</td><td>£16,559</td><td>£17,854</td><td>£19,459</td><td>£83,738</td></tr><tr><td>Profit After Tax      </td><td>£11,801</td><td>£12,390</td><td>£13,413</td><td>£14,462</td><td>£15,762</td><td>£67,828</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,600</td><td>£31,417</td><td>£41,807</td><td>£90,841</td></tr><tr><td>Net Return</td><td>£11,810</td><td>£12,398</td><td>£31,013</td><td>£45,879</td><td>£57,568</td><td>£158,669</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>