<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>£24,756</td><td>£25,127</td><td>£25,504</td><td>£26,142</td><td>£26,795</td><td>£128,325</td></tr><tr><td>Total Expenses</td><td>£20,402</td><td>£20,489</td><td>£20,568</td><td>£20,674</td><td>£20,782</td><td>£102,915</td></tr><tr><td>Profit Before Tax</td><td>£4,354</td><td>£4,638</td><td>£4,936</td><td>£5,468</td><td>£6,014</td><td>£25,410</td></tr><tr><td>Profit After Tax      </td><td>£3,527</td><td>£3,757</td><td>£3,998</td><td>£4,429</td><td>£4,871</td><td>£20,582</td></tr><tr><td>Change In Property Value</td><td>£12,375</td><td>£22,832</td><td>£29,161</td><td>£33,562</td><td>£23,717</td><td>£121,648</td></tr><tr><td>Net Return</td><td>£15,902</td><td>£26,589</td><td>£33,160</td><td>£37,991</td><td>£28,588</td><td>£142,230</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>21%</td><td>23%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>