<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>£101,400</td><td>£102,921</td><td>£105,494</td><td>£108,131</td><td>£111,375</td><td>£529,322</td></tr><tr><td>Total Expenses</td><td>£67,486</td><td>£67,685</td><td>£67,985</td><td>£68,292</td><td>£68,659</td><td>£340,108</td></tr><tr><td>Profit Before Tax</td><td>£33,914</td><td>£35,236</td><td>£37,509</td><td>£39,839</td><td>£42,716</td><td>£189,214</td></tr><tr><td>Profit After Tax      </td><td>£27,470</td><td>£28,542</td><td>£30,382</td><td>£32,270</td><td>£34,600</td><td>£153,263</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,900</td><td>£49,802</td><td>£66,273</td><td>£144,003</td></tr><tr><td>Net Return</td><td>£27,484</td><td>£28,555</td><td>£58,283</td><td>£82,072</td><td>£100,873</td><td>£297,267</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>12%</td><td>16%</td><td>20%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>