<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>£18,552</td><td>£18,830</td><td>£19,113</td><td>£19,591</td><td>£20,080</td><td>£96,166</td></tr><tr><td>Total Expenses</td><td>£15,116</td><td>£15,194</td><td>£15,264</td><td>£15,353</td><td>£15,445</td><td>£76,372</td></tr><tr><td>Profit Before Tax</td><td>£3,436</td><td>£3,636</td><td>£3,849</td><td>£4,237</td><td>£4,636</td><td>£19,794</td></tr><tr><td>Profit After Tax      </td><td>£2,783</td><td>£2,945</td><td>£3,118</td><td>£3,432</td><td>£3,755</td><td>£16,033</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£19,828</td><td>£22,820</td><td>£24,189</td><td>£19,230</td><td>£96,566</td></tr><tr><td>Net Return</td><td>£13,283</td><td>£22,773</td><td>£25,938</td><td>£27,621</td><td>£22,985</td><td>£112,599</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>21%</td><td>23%</td><td>25%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>