<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>£19,548</td><td>£19,939</td><td>£20,338</td><td>£20,846</td><td>£21,367</td><td>£102,038</td></tr><tr><td>Total Expenses</td><td>£17,629</td><td>£17,718</td><td>£17,799</td><td>£17,892</td><td>£17,987</td><td>£89,025</td></tr><tr><td>Profit Before Tax</td><td>£1,919</td><td>£2,221</td><td>£2,539</td><td>£2,954</td><td>£3,381</td><td>£13,013</td></tr><tr><td>Profit After Tax      </td><td>£1,554</td><td>£1,799</td><td>£2,056</td><td>£2,393</td><td>£2,738</td><td>£10,541</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£21,888</td><td>£27,578</td><td>£29,233</td><td>£25,822</td><td>£117,271</td></tr><tr><td>Net Return</td><td>£14,304</td><td>£23,686</td><td>£29,635</td><td>£31,626</td><td>£28,561</td><td>£127,812</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>18%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>