<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>£37,920</td><td>£38,489</td><td>£39,066</td><td>£40,043</td><td>£41,044</td><td>£196,562</td></tr><tr><td>Total Expenses</td><td>£35,554</td><td>£35,661</td><td>£35,759</td><td>£35,899</td><td>£36,042</td><td>£178,915</td></tr><tr><td>Profit Before Tax</td><td>£2,366</td><td>£2,828</td><td>£3,307</td><td>£4,144</td><td>£5,002</td><td>£17,647</td></tr><tr><td>Profit After Tax      </td><td>£1,917</td><td>£2,291</td><td>£2,678</td><td>£3,356</td><td>£4,052</td><td>£14,294</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£28,028</td><td>£38,491</td><td>£45,035</td><td>£36,603</td><td>£157,406</td></tr><tr><td>Net Return</td><td>£11,167</td><td>£30,318</td><td>£41,169</td><td>£48,391</td><td>£40,655</td><td>£171,700</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>13%</td><td>15%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>