<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>£23,100</td><td>£23,446</td><td>£23,798</td><td>£24,393</td><td>£25,003</td><td>£119,741</td></tr><tr><td>Total Expenses</td><td>£20,506</td><td>£20,553</td><td>£20,599</td><td>£20,669</td><td>£20,740</td><td>£103,068</td></tr><tr><td>Profit Before Tax</td><td>£2,594</td><td>£2,893</td><td>£3,199</td><td>£3,724</td><td>£4,263</td><td>£16,673</td></tr><tr><td>Profit After Tax      </td><td>£2,101</td><td>£2,343</td><td>£2,591</td><td>£3,017</td><td>£3,453</td><td>£13,505</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£19,539</td><td>£26,000</td><td>£30,189</td><td>£22,189</td><td>£106,168</td></tr><tr><td>Net Return</td><td>£10,351</td><td>£21,882</td><td>£28,592</td><td>£33,206</td><td>£25,642</td><td>£119,673</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>6%</td><td>12%</td><td>16%</td><td>18%</td><td>14%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>