<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>£24,696</td><td>£25,190</td><td>£25,694</td><td>£26,336</td><td>£26,994</td><td>£128,910</td></tr><tr><td>Total Expenses</td><td>£19,753</td><td>£19,852</td><td>£19,943</td><td>£20,050</td><td>£20,158</td><td>£99,756</td></tr><tr><td>Profit Before Tax</td><td>£4,943</td><td>£5,338</td><td>£5,750</td><td>£6,287</td><td>£6,836</td><td>£29,154</td></tr><tr><td>Profit After Tax      </td><td>£4,004</td><td>£4,324</td><td>£4,658</td><td>£5,092</td><td>£5,537</td><td>£23,615</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£24,463</td><td>£30,823</td><td>£32,672</td><td>£28,860</td><td>£131,068</td></tr><tr><td>Net Return</td><td>£18,254</td><td>£28,786</td><td>£35,480</td><td>£37,764</td><td>£34,398</td><td>£154,683</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>22%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>