<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>£31,284</td><td>£31,910</td><td>£32,548</td><td>£33,362</td><td>£34,196</td><td>£163,299</td></tr><tr><td>Total Expenses</td><td>£27,007</td><td>£27,120</td><td>£27,225</td><td>£27,348</td><td>£27,474</td><td>£136,174</td></tr><tr><td>Profit Before Tax</td><td>£4,277</td><td>£4,790</td><td>£5,323</td><td>£6,014</td><td>£6,722</td><td>£27,125</td></tr><tr><td>Profit After Tax      </td><td>£3,464</td><td>£3,880</td><td>£4,312</td><td>£4,871</td><td>£5,444</td><td>£21,971</td></tr><tr><td>Change In Property Value</td><td>£20,400</td><td>£35,020</td><td>£44,125</td><td>£46,773</td><td>£41,316</td><td>£187,634</td></tr><tr><td>Net Return</td><td>£23,864</td><td>£38,900</td><td>£48,437</td><td>£51,644</td><td>£46,760</td><td>£209,605</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>18%</td><td>19%</td><td>18%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>